{"text_format":"1","workbook":"xlsx","n_sheets":57,"sheets":["Start-Experte","ControlPanel","Parameter-Entscheider","Start","Ergebnisse","Manual","Impressum","Index","IndexComplete","MOD-Berechnungen","MOD-Jahresgang","GrD-Grafikdaten","GrD-Grafikdaten (2)","MOD_Absenkung_Wind_offshore","D-Vergütungssatz Neuanlagen","D-Bruttozubau","D-Standardauslastung","D-Dargebotsfaktor","D-Spot-Skalierungsfaktor","D-Profilfaktoren","D-Dauer Goldenes Ende","D-Future Strompreis","D-Liquiditätspuffer","D-Nettostromverbrauch","D-Privilegierter Letztverbrauch","D-Umlage priv. Letztverbrauch","D-Faktor Zusatzprivilegierung","D-Umlage EV Bestand","D-Eigenverbrauch KWK Neue","D-Umlage Eigenverbrauch PV+KWK","D-vermiedene Netzentgelte","D-Sonstige Kosten","D-Inflationsrate","D-Prognosefehler Kontostand","D-Kontostand aktuelles Jahr","D-Anteil Eigenverbrauch EE neu","D-Strommenge ges.","D-Strommenge FV+DM","D-Mittlerer Vergütungssatz","D-Kontostand Vorjahr","D-Bestand Kapazität","D-Bestand Strommenge","D-Bestand Zahlungen","D-Grünstromprivileg","D-Eigenverbrauch fossil Bestand","D-Eigenverbrauch fossile Neue","D-Eigenverbrauch EE-Bestand","D-Umlagereduktion Grünstrom","D-Umlage Eigenverb fossile Neue","D-Vergütung Eigenverbrauch","D-Managementprämie_Bestand","D-Netzverl. u. KW-Eigenverbr.","D-Kapazitäten 2009","D-Rückbau vor 2015","D-EE-Kapazitäten nicht EEG","D-EE-Strommengen nicht EEG","D-Profilfaktoren_Marktprämie"],"not_rendered":{"charts":17,"images":6,"macros":1,"external_links":0,"defined_names":47,"comments":14,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Start-Experte","index":0,"n_rows":52,"n_cols":26,"rows_kept":52,"cut":false,"hidden":true,"merged":[[32,4,32,5],[32,11,32,12],[1,19,2,20],[6,4,6,5],[23,9,23,12],[24,11,24,12],[18,9,18,10],[19,9,19,10],[20,9,20,10],[21,9,21,10],[24,9,24,10],[31,4,31,5],[27,9,27,10],[28,9,28,10],[31,11,31,12],[31,8,31,9],[1,2,2,2],[5,3,5,5],[16,3,16,5],[16,9,16,12],[17,4,17,5],[6,9,6,10],[7,9,7,10],[8,9,8,10],[9,9,9,10],[10,9,10,10],[17,11,17,12],[5,9,5,12],[42,4,42,5],[43,4,43,5],[37,16,37,25],[4,16,4,18],[41,16,41,25],[35,16,35,25],[25,9,25,10],[6,11,6,12],[29,9,29,10],[24,4,24,5],[23,3,23,5],[26,9,26,10],[11,9,11,10],[12,9,12,10],[13,9,13,10],[17,9,17,10]]}
[" "]
[null,null,"EEG-Rechner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Version \",Impressum!$C$17)","v":"Version 3.5.3.2"}]
[]
[null,null,"Expertenmodus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung monetärer Daten:",null,null,{"$f":"ControlPanel!$T$5","v":"nominal"}]
[null,null,null,"Eingabeparameter: \nJährlicher Kapazitätszubau (Brutto)",null,null,null,null,null,{"$f":"\"Eingabe-Parameter:\nEntwicklung der Vergütungssätze (real, bezogen auf \"&ControlPanel!D60&\")\"","v":"Eingabe-Parameter:\nEntwicklung der Vergütungssätze (real, bezogen auf 2019)"}]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,"Technologie","mögliche Werte",null,"gewähltes Szenario"]
[null,null,"Wind Onshore","frei wählbar ->","Referenz",{"$f":"'D-Bruttozubau'!E10","v":"1,5 GW bis 2021, ab 2023 2,5 GW/a"},null,null,"Wind Onshore","frei wählbar ->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E10","v":"sinkt auf 3,5 ct/kWh in 2035"}]
[null,null,"Wind Offshore","frei wählbar ->","Referenz",{"$f":"'D-Bruttozubau'!E11","v":"MFP Trend, danach konstant 1,5 GW"},null,null,"Wind Offshore","frei wählbar ->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E11","v":"sinkt auf 4,5 ct/kWh in 2035"}]
[null,null,"Solar","frei wählbar ->","Referenz",{"$f":"'D-Bruttozubau'!E12","v":"Sonderausschreibungen, 90% Realisierung"},null,null,"Solar","frei wählbar ->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E12","v":"EEG 2017; Anteil Ausschreibungen ab 2020 50%"}]
[null,null,"Biomasse","frei wählbar ->","Referenz",{"$f":"'D-Bruttozubau'!E8","v":"0,2 GW/a"},null,null,"Biomasse","frei wählbar ->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E8","v":"EEG 2017"}]
[null,null,"Geothermie","frei wählbar ->","Referenz",{"$f":"'D-Bruttozubau'!E9","v":"0,01GW/a"},null,null,"Geothermie","frei wählbar ->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E9","v":"EEG 2017"}]
[null,null,"Wasser","frei wählbar ->","Referenz",{"$f":"'D-Bruttozubau'!E6","v":"0,01 GW/a"},null,null,"Wasser","frei wählbar ->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E6","v":"EEG 2017"}]
[null,null,"Gase","frei wählbar ->","Referenz",{"$f":"'D-Bruttozubau'!E7","v":"0,01GW/a"},null,null,"Gase","frei wählbar ->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E7","v":"EEG 2017"}]
[null,null,null,null,null,"zu den Szenariendaten:   >",null,null,null,null,null,null,"zu den Szenariendaten:   >"]
[]
[null,null,null,"Eingabeparameter: \nAusnahmen für stromintensive Unternehmen (BesAR)",null,null,null,null,null,"Eingabeparameter: \nStrompreis, Liquiditätsreserve und Kontostand"]
[null,null,null,"mögliche Werte","gewähltes Szenario",null,null,null,null,"mögliche Werte",null,"gewähltes Szenario"]
[null,null,"Privilegierter \nLetztverbrauch","frei wählbar ->","Referenz",{"$f":"'D-Privilegierter Letztverbrauch'!$D$6","v":"MFP Referenz"},null,">","Großhandelsstrompreis (Future)","frei wählbar ->",null,"EEG-Kurzanalyse Szenario",{"$f":"'D-Future Strompreis'!$D$6","v":"4,6 -> 6,0 ct/kWh"},null,">"]
[null,null,"Anteil an Umlage für privilegierte Letztverbraucher","frei wählbar ->","Referenz",{"$f":"'D-Umlage priv. Letztverbrauch'!$D$6","v":"15% (gem. EEG 2014)"},null,">","Liquiditätsreserve","frei wählbar ->",null,"Referenz",{"$f":"'D-Liquiditätspuffer'!$D$6","v":"ÜNB-Umlageberechnungen, danach 6%"},null,">"]
[null,null,"Faktor zur Erfassung zusätzlicher Privilegierungen","frei wählbar ->","Referenz",{"$f":"'D-Faktor Zusatzprivilegierung'!$D$6","v":"Bis 2020: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)"},null,">",{"$f":"CONCATENATE(\"Kontostand am 30.9.\",ControlPanel!$D$59-1)","v":"Kontostand am 30.9.2020"},"frei wählbar ->",null,"endogen",{"$f":"'D-Kontostand aktuelles Jahr'!D6","v":"wird endogen berechnet"},null,">"]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Alternativ: Abweichung von Kontostandsprognose für den 30.9.\",ControlPanel!$D$59-1)","v":"Alternativ: Abweichung von Kontostandsprognose für den 30.9.2020"},"frei wählbar ->",null,"keine Abweichung",{"$f":"'D-Prognosefehler Kontostand'!D6","v":"keine Abweichung"},null,">"]
[]
[null,null,null,"Eingabeparameter: \nEigenverbrauch",null,null,null,null,null,"Eingabeparameter: \nSonstiges"]
[null,null,"Kategorien Eigenverbrauch\nund jeweilige Beteiligung","mögliche Werte","gewähltes Szenario",null,null,null,null,"mögliche Werte",null,"gewähltes Szenario"]
[null,null,"Eigenverbrauch \n(KWK-Neuanlagen)","frei wählbar ->","Referenz",{"$f":"'D-Eigenverbrauch KWK Neue'!$D$6","v":"2020: ÜNB-Umlageberechnungen bis 2024, danach konstant"},null,">","Nettostromverbrauch","frei wählbar ->",null,"Referenz",{"$f":"'D-Nettostromverbrauch'!$D$6","v":"2020: ÜNB-Umlageberechnung 2019. Danach konstant"},null,">"]
[null,null,"Eigenverbrauchsanteil bei PV-Neuanlagen","frei wählbar ->","Referenz",{"$f":"'D-Anteil Eigenverbrauch EE neu'!E12","v":"6%"},null,">","Spot-Skalierungsfaktor \n(Verhältnis Spotpreis zu Futurepreis)","frei wählbar ->",null,"Referenz",{"$f":"'D-Spot-Skalierungsfaktor'!$D$6","v":"90%"},null,">"]
[null,null,"Anteil an Umlage für neuen Eigenverbrauch (PV und KWK)","frei wählbar ->","Referenz",{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!$D$6","v":"gem. EEG 2017, ab 2020 konstant 38%"},null,">","Vermiedene Netzentgelte (für nicht fluktuierende Erzeugung)","frei wählbar ->",null,"Referenz",{"$f":"'D-vermiedene Netzentgelte'!$D$6","v":"4,82€/MWh"},null,">"]
[null,null,"Anteil an Umlage für Eigenverbrauch \n(Bestandsanlagen)","frei wählbar ->","Referenz",{"$f":"'D-Umlage EV Bestand'!$D$6","v":"vollständig befreit (gem. EEG 2014)"},null,">","Sonstige Kosten","frei wählbar ->",null,"Referenz",{"$f":"'D-Sonstige Kosten'!$D$6","v":"0,06Mrd. €"},null,">"]
[null,null,null,null,null,null,null,null,"Inflationsrate","frei wählbar ->",null,"Referenz",{"$f":"'D-Inflationsrate'!$D$6","v":"1,5% pro Jahr"},null,">"]
[]
[null,null,null,null,"Eingabeparameter: Standardauslastung",null,null,null," Eingabeparameter: Dargebotsfaktor",null,null," Eingabeparameter: Profilfaktor"]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,"gewähltes Szenario",null,null,"gewähltes Szenario"]
[null,null,"Wind Onshore","frei wählbar ->","Referenz",{"$f":"'D-Standardauslastung'!E10","v":"Anstieg auf 2600h in 2035"},null,null,"Referenz",{"$f":"'D-Dargebotsfaktor'!E10","v":"100%"},null,"Referenz",{"$f":"'D-Profilfaktoren'!E10","v":"eigene Berechnung"}]
[null,null,"Wind Offshore","frei wählbar ->","Referenz",{"$f":"'D-Standardauslastung'!E11","v":"Anstieg auf 4700 h in 2035"},null,null,"Referenz",{"$f":"'D-Dargebotsfaktor'!E11","v":"100%"},null,"Referenz",{"$f":"'D-Profilfaktoren'!E11","v":"eigene Berechnung"}]
[null,null,"Solar","frei wählbar ->","Referenz",{"$f":"'D-Standardauslastung'!E12","v":"Anstieg auf 950h in 2035"},null,null,"Referenz",{"$f":"'D-Dargebotsfaktor'!E12","v":"100%"},null,"Referenz",{"$f":"'D-Profilfaktoren'!E12","v":"eigene Berechnung"},null,null,null,"Ergebnis: EEG-Umlage und Summe aus Strompreis und Umlage [ct/kWh]"]
[null,null,"Biomasse","frei wählbar ->","Referenz",{"$f":"'D-Standardauslastung'!E8","v":"MFP Trend"},null,null,"Referenz",{"$f":"'D-Dargebotsfaktor'!E8","v":"100%"},null,"Referenz",{"$f":"'D-Profilfaktoren'!E8","v":"100%"},null,null,null,null,null,{"$f":"ControlPanel!$D$59-1","v":2020},{"$f":"ControlPanel!$D$59","v":2021},{"$f":"ControlPanel!$D$59+1","v":2022},{"$f":"ControlPanel!$D$59+2","v":2023},{"$f":"ControlPanel!$D$59+3","v":2024},2025,2030,2035]
[null,null,"Geothermie","frei wählbar ->","Referenz",{"$f":"'D-Standardauslastung'!E9","v":"MFP Trend"},null,null,"Referenz",{"$f":"'D-Dargebotsfaktor'!E9","v":"100%"},null,"Referenz",{"$f":"'D-Profilfaktoren'!E9","v":"100%"},null,null,null,"Referenz-Szenario "]
[null,null,"Wasser","frei wählbar ->","Referenz",{"$f":"'D-Standardauslastung'!E6","v":"MFP Trend"},null,null,"Referenz",{"$f":"'D-Dargebotsfaktor'!E6","v":"100%"},null,"Referenz",{"$f":"'D-Profilfaktoren'!E6","v":"100%"},null,null,null,"Umlage [ct/kWh]",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,S$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,S$37-2014))","v":6.7560731885971812},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,T$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,T$37-2014))","v":6.9193346745695328},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,U$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,U$37-2014))","v":6.5905123862945132},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,V$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,V$37-2014))","v":6.4161299378180967},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,W$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,W$37-2014))","v":6.3482188479521957},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,X$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,X$37-2014))","v":6.1633527869853317},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,Y$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,Y$37-2014))","v":4.1058363175832095},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,Z$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,Z$37-2014))","v":2.1100297140609401}]
[null,null,"Gase","frei wählbar ->","Referenz",{"$f":"'D-Standardauslastung'!E7","v":"MFP Trend"},null,null,"Referenz",{"$f":"'D-Dargebotsfaktor'!E7","v":"100%"},null,"Referenz",{"$f":"'D-Profilfaktoren'!E7","v":"100%"},null,null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,S$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,S$37-2014))","v":11.690073188597182},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,T$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,T$37-2014))","v":12.159059024569531},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,U$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,U$37-2014))","v":12.048953503794511},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,V$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,V$37-2014))","v":12.148554474743719},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,W$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,W$37-2014))","v":12.220404179458928},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,X$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,X$37-2014))","v":12.178201941389801},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,Y$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,Y$37-2014))","v":10.879533519693481},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,Z$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,Z$37-2014))","v":9.7239429999860363}]
[null,null,null,null,null,">",null,null,null,">",null,null,">",null,null,null,"EE-Anteil an Bruttostromverbrauch",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,S$37-2014)","v":0.41402554600735214},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,T$37-2014)","v":0.41660173373987752},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,U$37-2014)","v":0.42918365603491598},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,V$37-2014)","v":0.44502635343287023},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,W$37-2014)","v":0.46643984170479863},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,X$37-2014)","v":0.48980893825089961},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,Y$37-2014)","v":0.58138967167579902},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,Z$37-2014)","v":0.66252449074732978}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Differenz zum Referenz-Szenario "]
[null,null,null,null,"Eingabeparameter: Lebensdauer der Anlagen nach Ende der Förderung",null,null,null,null,null,null,null,null,null,null,null,"Umlage [ct/kWh]",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,S$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,T$37-2014)","v":0.97714087080451595},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,U$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,V$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,W$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,X$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,Y$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,Z$37-2014)","v":0}]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,null,null,null,null,null,null,null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,S$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,T$37-2014)","v":0.97714087080451684},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,U$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,V$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,W$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,X$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,Y$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,Z$37-2014)","v":0}]
[null,null,"Wind Onshore","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E10","v":"5 Jahre"},null,null,null,null,null,null,null,null,null,null,"EE-Anteil an Bruttostromverbrauch",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,S$37-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,S$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,T$37-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,T$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,U$37-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,U$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,V$37-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,V$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,W$37-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,W$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,X$37-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,X$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,Y$37-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,Y$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,Z$37-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,Z$37-2014)","v":0}]
[null,null,"Wind Offshore","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E11","v":"keine"}]
[null,null,"Solar","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E12","v":"5 Jahre"}]
[null,null,"Biomasse","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E8","v":"keine"}]
[null,null,"Geothermie","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E9","v":"keine"}]
[null,null,"Wasser","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E6","v":"keine"}]
[null,null,"Gase","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E7","v":"keine"}]
[null,null,null,null,null,">"]

{"sheet":"ControlPanel","index":1,"n_rows":60,"n_cols":20,"rows_kept":60,"cut":false,"hidden":true,"merged":[[16,3,16,5],[17,4,17,5],[16,9,16,12],[17,9,17,10],[17,11,17,12],[8,9,8,10],[7,9,7,10],[9,9,9,10],[10,9,10,10],[11,9,11,10],[18,9,18,10],[19,9,19,10],[20,9,20,10],[21,9,21,10],[12,9,12,10],[31,11,31,12],[32,4,32,5],[32,11,32,12],[26,9,26,10],[27,9,27,10],[28,9,28,10],[1,19,2,20],[5,9,5,12],[6,9,6,10],[6,11,6,12],[4,16,4,18],[42,4,42,5],[43,4,43,5],[29,9,29,10],[1,2,2,2],[6,4,6,5],[5,3,5,5],[23,3,23,5],[23,9,23,12],[24,4,24,5],[24,9,24,10],[24,11,24,12],[13,9,13,10],[25,9,25,10],[32,8,32,9],[31,4,31,5],[31,8,31,9]]}
[]
[null,null,"EEG Calculator"]
[]
[null,null,"Entscheidermodus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monetäre Daten nominal oder real darstellen?",null,null,"nominal"]
[null,null,null,"Eingabeparameter: \nJährlicher Kapazitätszubau",null,null,null,null,null,"Eingabe-Parameter:\nEntwicklung der Vergütungssätze (Änderung pro Jahr)"]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,"Technologie","mögliche Werte",null,"gewähltes Szenario",null,null,null,null,null,"Auswahl für nominal / real Schalter:"]
[null,null,"Wind Onshore",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E8,'Start-Experte'!E8)","v":"Referenz"},{"$f":"'D-Bruttozubau'!E10","v":"1,5 GW bis 2021, ab 2023 2,5 GW/a"},null,null,"Wind Onshore"," ",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L8,'Start-Experte'!L8)","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!E10","v":"sinkt auf 3,5 ct/kWh in 2035"},null,null,null,null,"nominal"]
[null,null,"Wind Offshore",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E9,'Start-Experte'!E9)","v":"Referenz"},{"$f":"'D-Bruttozubau'!E11","v":"MFP Trend, danach konstant 1,5 GW"},null,null,"Wind Offshore"," ",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L9,'Start-Experte'!L9)","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!E11","v":"sinkt auf 4,5 ct/kWh in 2035"},null,null,null,null,"real"]
[null,null,"PV",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E10,'Start-Experte'!E10)","v":"Referenz"},{"$f":"'D-Bruttozubau'!E12","v":"Sonderausschreibungen, 90% Realisierung"},null,null,"Solar"," ",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L10,'Start-Experte'!L10)","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!E12","v":"EEG 2017; Anteil Ausschreibungen ab 2020 50%"}]
[null,null,"Biomasse",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E11,'Start-Experte'!E11)","v":"Referenz"},{"$f":"'D-Bruttozubau'!E8","v":"0,2 GW/a"},null,null,"Biomasse"," ",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L11,'Start-Experte'!L11)","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!E8","v":"EEG 2017"},null,null,null,null,"Achsenbeschriftung für monetäre Einheiten:"]
[null,null,"Geothermie",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E12,'Start-Experte'!E12)","v":"Referenz"},{"$f":"'D-Bruttozubau'!E9","v":"0,01GW/a"},null,null,"Geothermie"," ",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L12,'Start-Experte'!L12)","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!E9","v":"EEG 2017"},null,null,null,null,{"$f":"IF(T5=\"real\",CONCATENATE(\"Mrd. € (\",D60,\")\"),\"Mrd. €\")","v":"Mrd. €"}]
[null,null,"Wasser",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E13,'Start-Experte'!E13)","v":"Referenz"},{"$f":"'D-Bruttozubau'!E6","v":"0,01 GW/a"},null,null,"Wasser"," ",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L13,'Start-Experte'!L13)","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!E6","v":"EEG 2017"},null,null,null,null,{"$f":"IF(T5=\"real\",CONCATENATE(\"ct/kWh (\",D60,\")\"),\"ct/kWh\")","v":"ct/kWh"}]
[null,null,"Gase",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E14,'Start-Experte'!E14)","v":"Referenz"},{"$f":"'D-Bruttozubau'!E7","v":"0,01GW/a"},null,null,"Gase"," ",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L14,'Start-Experte'!L14)","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!E7","v":"EEG 2017"}]
[]
[]
[null,null,null,"Eingabeparameter: \nPrivilegierungen",null,null,null,null,null,"Eingabeparameter: \nStrompreis, Liquiditätsreserve und Kontostand"]
[null,null,null,"mögliche Werte","gewähltes Szenario",null,null,null,null,"mögliche Werte",null,"gewähltes Szenario"]
[null,null,"Privilegierter Letztverbrauch",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E19,'Start-Experte'!E19)","v":"Referenz"},{"$f":"'D-Privilegierter Letztverbrauch'!$D$6","v":"MFP Referenz"},null,null,"Großhandelsstrompreis (Future)",null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L19,'Start-Experte'!L19)","v":"Referenz"},{"$f":"'D-Future Strompreis'!$D$6","v":"4,6 -> 6,0 ct/kWh"}]
[null,null,"Anteil an Umlage für privilegierte Letztverbraucher",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E20,'Start-Experte'!E20)","v":"Referenz"},{"$f":"'D-Umlage priv. Letztverbrauch'!$D$6","v":"15% (gem. EEG 2014)"},null,null,"Liquiditätsreserve",null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L20,'Start-Experte'!L20)","v":"Referenz"},{"$f":"'D-Liquiditätspuffer'!$D$6","v":"ÜNB-Umlageberechnungen, danach 6%"}]
[null,null,"Faktor zur Erfassung zusätzlicher Privilegierungen",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E21,'Start-Experte'!E21)","v":"Referenz"},null,null,null,{"$f":"CONCATENATE(\"Kontostand am 30.9.\",ControlPanel!$D$59-1)","v":"Kontostand am 30.9.2020"},null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L21,'Start-Experte'!L21)","v":"endogen"},{"$f":"'D-Kontostand aktuelles Jahr'!D6","v":"wird endogen berechnet"}]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Alternativ: Prognosefehler für Kontostand am 30.9.\",ControlPanel!$D$59-1)","v":"Alternativ: Prognosefehler für Kontostand am 30.9.2020"},null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L22,'Start-Experte'!L22)","v":"keine Abweichung"},{"$f":"'D-Prognosefehler Kontostand'!D6","v":"keine Abweichung"}]
[]
[null,null,null,"Eingabeparameter: \nEigenverbrauch",null,null,null,null,null,"Eingabeparameter: \nSonstiges"]
[null,null,"Kategorien Eigenverbrauch\nund jeweilige Beteiligung","mögliche Werte","gewähltes Szenario",null,null,null,null,"mögliche Werte",null,"gewähltes Szenario"]
[null,null,"Eigenverbrauch \n(KWK-Neuanlagen)",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E26,'Start-Experte'!E26)","v":"Referenz"},{"$f":"'D-Eigenverbrauch fossil Bestand'!$D$6","v":"Eigenversorgung nach §61(3) aus ÜNB-Umlageberechnung für 2020"},null,null,"Nettostromverbrauch",null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L26,'Start-Experte'!L26)","v":"Referenz"},{"$f":"'D-Nettostromverbrauch'!$D$6","v":"2020: ÜNB-Umlageberechnung 2019. Danach konstant"}]
[null,null,"Eigenverbrauchsanteil bei PV-Neuanlagen",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E27,'Start-Experte'!E27)","v":"Referenz"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!E12","v":"6%"},null,null,"Spot-Skalierungsfaktor",null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L27,'Start-Experte'!L27)","v":"Referenz"},{"$f":"'D-Spot-Skalierungsfaktor'!$D$6","v":"90%"}]
[null,null,"Anteil an Umlage für neuen Eigenverbrauch (PV und KWK)",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E28,'Start-Experte'!E28)","v":"Referenz"},null,null,null,"Vermiedene Netzentgelte ",null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L28,'Start-Experte'!L28)","v":"Referenz"},{"$f":"'D-vermiedene Netzentgelte'!$D$6","v":"4,82€/MWh"}]
[null,null,"Anteil an Umlage für Eigenverbrauch \n(Bestandsanlagen)",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E29,'Start-Experte'!E29)","v":"Referenz"},null,null,null,"Sonstige Kosten",null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L29,'Start-Experte'!L29)","v":"Referenz"},{"$f":"'D-Sonstige Kosten'!$D$6","v":"0,06Mrd. €"}]
[null,null,null,null,null,null,null,null,"Inflationsrate",null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L30,'Start-Experte'!L30)","v":"Referenz"},{"$f":"'D-Inflationsrate'!$D$6","v":"1,5% pro Jahr"}]
[]
[null,null,null,null,"Eingabeparameter: Standardauslastung",null,null,null," Eingabeparameter: Dargebotsfaktor",null,null," Eingabeparameter: Profilfaktor"]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,"gewähltes Szenario",null,null,"gewähltes Szenario"]
[null,null,"Wind Onshore",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E34,'Start-Experte'!E34)","v":"Referenz"},{"$f":"'D-Standardauslastung'!E10","v":"Anstieg auf 2600h in 2035"},null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!I34,'Start-Experte'!I34)","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!E10","v":"100%"},null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L34,'Start-Experte'!L34)","v":"Referenz"},{"$f":"'D-Profilfaktoren'!E10","v":"eigene Berechnung"}]
[null,null,"Wind Offshore",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E35,'Start-Experte'!E35)","v":"Referenz"},{"$f":"'D-Standardauslastung'!E11","v":"Anstieg auf 4700 h in 2035"},null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!I35,'Start-Experte'!I35)","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!E11","v":"100%"},null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L35,'Start-Experte'!L35)","v":"Referenz"},{"$f":"'D-Profilfaktoren'!E11","v":"eigene Berechnung"}]
[null,null,"PV",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E36,'Start-Experte'!E36)","v":"Referenz"},{"$f":"'D-Standardauslastung'!E12","v":"Anstieg auf 950h in 2035"},null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!I36,'Start-Experte'!I36)","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!E12","v":"100%"},null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L36,'Start-Experte'!L36)","v":"Referenz"},{"$f":"'D-Profilfaktoren'!E12","v":"eigene Berechnung"}]
[null,null,"Biomasse",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E37,'Start-Experte'!E37)","v":"Referenz"},{"$f":"'D-Standardauslastung'!E8","v":"MFP Trend"},null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!I37,'Start-Experte'!I37)","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!E8","v":"100%"},null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L37,'Start-Experte'!L37)","v":"Referenz"},{"$f":"'D-Profilfaktoren'!E8","v":"100%"}]
[null,null,"Geothermie",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E38,'Start-Experte'!E38)","v":"Referenz"},{"$f":"'D-Standardauslastung'!E9","v":"MFP Trend"},null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!I38,'Start-Experte'!I38)","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!E9","v":"100%"},null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L38,'Start-Experte'!L38)","v":"Referenz"},{"$f":"'D-Profilfaktoren'!E9","v":"100%"}]
[null,null,"Wasser",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E39,'Start-Experte'!E39)","v":"Referenz"},{"$f":"'D-Standardauslastung'!E6","v":"MFP Trend"},null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!I39,'Start-Experte'!I39)","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!E6","v":"100%"},null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L39,'Start-Experte'!L39)","v":"Referenz"},{"$f":"'D-Profilfaktoren'!E6","v":"100%"}]
[null,null,"Gase",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E40,'Start-Experte'!E40)","v":"Referenz"},{"$f":"'D-Standardauslastung'!E7","v":"MFP Trend"},null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!I40,'Start-Experte'!I40)","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!E7","v":"100%"},null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L40,'Start-Experte'!L40)","v":"Referenz"},{"$f":"'D-Profilfaktoren'!E7","v":"100%"}]
[]
[]
[null,null,null,null,"Eingabeparameter: Lebensdauer der Anlagen nach Ende der Förderung"]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario"]
[null,null,"Wind Onshore",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E45,'Start-Experte'!E45)","v":"Referenz"},{"$f":"'D-Dauer Goldenes Ende'!E10","v":"5 Jahre"}]
[null,null,"Wind Offshore",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E46,'Start-Experte'!E46)","v":"Referenz"},{"$f":"'D-Dauer Goldenes Ende'!E11","v":"keine"}]
[null,null,"Solar",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E47,'Start-Experte'!E47)","v":"Referenz"},{"$f":"'D-Dauer Goldenes Ende'!E12","v":"5 Jahre"}]
[null,null,"Biomasse",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E48,'Start-Experte'!E48)","v":"Referenz"},{"$f":"'D-Dauer Goldenes Ende'!E8","v":"keine"}]
[null,null,"Geothermie",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E49,'Start-Experte'!E49)","v":"Referenz"},{"$f":"'D-Dauer Goldenes Ende'!E9","v":"keine"}]
[null,null,"Wasser",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E50,'Start-Experte'!E50)","v":"Referenz"},{"$f":"'D-Dauer Goldenes Ende'!E6","v":"keine"}]
[null,null,"Gase",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E51,'Start-Experte'!E51)","v":"Referenz"},{"$f":"'D-Dauer Goldenes Ende'!E7","v":"keine"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Erstes Prognose-Jahr",2021]
[null,null,"Basisjahr für reale monetäre Daten",2019]

{"sheet":"Parameter-Entscheider","index":2,"n_rows":51,"n_cols":18,"rows_kept":51,"cut":false,"hidden":true,"merged":[[70,17,70,21],[32,8,32,9],[45,16,45,21],[46,16,46,17],[47,16,47,21],[48,16,54,16],[55,16,57,16],[66,16,68,16],[59,16,65,16],[58,16,58,21],[31,11,31,12],[32,4,32,5],[32,11,32,12],[29,9,29,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,9,28,10],[1,2,2,2],[1,19,2,20],[7,9,7,10],[23,3,23,5],[24,4,24,5],[5,9,5,12],[6,9,6,10],[16,9,16,12],[17,9,17,10],[17,11,17,12],[23,9,23,12],[24,9,24,10],[24,11,24,12],[8,9,8,10],[9,9,9,10],[10,9,10,10],[5,3,5,5],[6,4,6,5],[6,11,6,12],[16,3,16,5],[17,4,17,5],[11,9,11,10],[12,9,12,10],[13,9,13,10],[42,4,42,5],[43,4,43,5],[18,9,18,10],[19,9,19,10],[20,9,20,10],[21,9,21,10],[31,4,31,5],[31,8,31,9]]}
[]
[null,null,"EEG Calculator","Entscheidermodus"]
[]
[null,null,"Entscheidermodus"]
[]
[null,null,null,"Eingabeparameter: \nJährlicher Kapazitätszubau",null,null,null,null,null,"Eingabe-Parameter:\nEntwicklung der Vergütungssätze (Änderung pro Jahr)"]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,"Technologie","mögliche Werte",null,"gewähltes Szenario"]
[null,null,"Wind Onshore",null,{"$f":"Start!E8","v":"Referenz"},null,null,null,"Wind Onshore",null,null,{"$f":"Start!L8","v":"Referenz"}]
[null,null,"Wind Offshore",null,{"$f":"Start!E9","v":"Referenz"},null,null,null,"Wind Offshore",null,null,{"$f":"Start!L9","v":"Referenz"}]
[null,null,"PV",null,{"$f":"Start!E10","v":"Referenz"},null,null,null,"Solar",null,null,{"$f":"Start!L10","v":"Referenz"}]
[null,null,"Biomasse",null,{"$f":"Start!E11","v":"Referenz"},null,null,null,"Biomasse",null,null,{"$f":"Start!L11","v":"Referenz"}]
[null,null,"Geothermie",null,"Referenz",null,null,null,"Geothermie",null,null,"Referenz",null,null,null,null,null,"Was bedeuten die Farben?"]
[null,null,"Wasser",null,"Referenz",null,null,null,"Wasser",null,null,"Referenz",null,null,null,null,null,"blau: kann im Entscheidermodus verändert werden"]
[null,null,"Gase",null,"Referenz",null,null,null,"Gase",null,null,"Referenz",null,null,null,null,null,"grau: kann nur im Expertenmodus verändert werden. Standardwert ifür Entscheidermodus st hier eingetragen. "]
[]
[]
[null,null,null,"Eingabeparameter: \nPrivilegierungen",null,null,null,null,null,"Eingabeparameter: \nStrompreis, Liquiditätsreserve und Kontostand"]
[null,null,null,"mögliche Werte","gewähltes Szenario",null,null,null,null,"mögliche Werte",null,"gewähltes Szenario"]
[null,null,"Privilegierter Letztverbrauch",null,{"$f":"Start!E19","v":"Referenz"},null,null,null,"Großhandelsstrompreis (Future)",null,null,{"$f":"Start!L19","v":"Referenz"}]
[null,null,"Anteil an Umlage für privilegierte Letztverbraucher",null,{"$f":"Start!E20","v":"Referenz"},null,null,null,"Liquiditätsreserve",null,null,"Referenz"]
[null,null,"Faktor zur Erfassung zusätzlicher Privilegierungen",null,{"$f":"Start!E21","v":"Referenz"},null,null,null,{"$f":"CONCATENATE(\"Kontostand am 30.9.\",ControlPanel!$D$59-1)","v":"Kontostand am 30.9.2020"},null,null,"endogen"]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Alternativ: Prognosefehler für Kontostand am 30.9.\",ControlPanel!$D$59-1)","v":"Alternativ: Prognosefehler für Kontostand am 30.9.2020"},null,null,{"$f":"Start!L20","v":"keine Abweichung"}]
[]
[null,null,null,"Eingabeparameter: \nEigenverbrauch",null,null,null,null,null,"Eingabeparameter: \nSonstiges"]
[null,null,"Kategorien Eigenverbrauch\nund jeweilige Beteiligung","mögliche Werte","gewähltes Szenario",null,null,null,null,"mögliche Werte",null,"gewähltes Szenario"]
[null,null,"Eigenverbrauch \n(KWK-Neuanlagen)",null,{"$f":"Start!E26","v":"Referenz"},null,null,null,"Nettostromverbrauch",null,null,{"$f":"Start!E34","v":"Referenz"}]
[null,null,"Eigenverbrauchsanteil bei PV-Neuanlagen",null,{"$f":"Start!E27","v":"Referenz"},null,null,null,"Spot-Skalierungsfaktor",null,null,"Referenz"]
[null,null,"Anteil an Umlage für neuen Eigenverbrauch (PV und KWK)",null,{"$f":"Start!E28","v":"Referenz"},null,null,null,"Vermiedene Netzentgelte ",null,null,"Referenz"]
[null,null,"Umlagereduktion für Eigenverbrauch (Bestandsanlagen)",null,{"$f":"Start!E29","v":"Referenz"},null,null,null,"Sonstige Kosten",null,null,"Referenz"]
[null,null,null,null,null,null,null,null,"Sonstige Kosten",null,null,"Referenz"]
[]
[null,null,null,null,"Eingabeparameter: Standardauslastung",null,null,null," Eingabeparameter: Dargebotsfaktor",null,null," Eingabeparameter: Profilfaktor"]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,"gewähltes Szenario",null,null,"gewähltes Szenario"]
[null,null,"Wind Onshore",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"Wind Offshore",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"PV",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"Biomasse",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"Geothermie",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"Wasser",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"Gase",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[]
[]
[null,null,null,null,"Eingabeparameter: Lebensdauer der Anlagen nach Ende der Förderung"]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario"]
[null,null,"Wind Onshore",null,"Referenz"]
[null,null,"Wind Offshore",null,"Referenz"]
[null,null,"PV",null,"Referenz"]
[null,null,"Biomasse",null,"Referenz"]
[null,null,"Geothermie",null,"Referenz"]
[null,null,"Wasser",null,"Referenz"]
[null,null,"Gase",null,"Referenz"]

{"sheet":"Start","index":3,"n_rows":34,"n_cols":26,"rows_kept":34,"cut":false,"hidden":false,"merged":[[19,9,19,10],[18,9,18,10],[8,9,8,10],[7,9,7,10],[1,2,2,2],[17,4,17,5],[5,3,5,5],[6,4,6,5],[16,3,16,5],[1,19,2,20],[6,11,6,12],[16,9,16,12],[17,9,17,10],[17,11,17,12],[13,9,13,10],[12,9,12,10],[11,9,11,10],[10,9,10,10],[5,9,5,12],[6,9,6,10],[9,9,9,10],[31,3,31,5],[32,4,32,5],[4,16,4,18],[26,16,26,17],[27,16,27,25],[28,16,28,17],[29,16,29,17],[4,20,4,21],[30,16,30,17],[21,16,21,25],[22,16,22,17],[23,16,23,25],[24,16,24,17],[25,16,25,17],[23,3,23,5],[24,4,24,5]]}
[" "]
[null,null,"EEG-Rechner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Version \",Impressum!$C$17)","v":"Version 3.5.3.2"}]
[]
[null,null,"Entscheidermodus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung monetärer Daten: ",null,null,{"$f":"ControlPanel!$T$5","v":"nominal"}]
[null,null,null,"Eingabeparameter: \nJährlicher Kapazitätszubau (Brutto)",null,null,null,null,null,{"$f":"\"Eingabe-Parameter:\nEntwicklung der Vergütungssätze (real, bezogen auf \"&ControlPanel!D60&\")\"","v":"Eingabe-Parameter:\nEntwicklung der Vergütungssätze (real, bezogen auf 2019)"}]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,"Technologie","mögliche Werte",null,"gewähltes Szenario"]
[null,null,"Wind Onshore","Szenario wählbar -->","Referenz",{"$f":"'D-Bruttozubau'!E10","v":"1,5 GW bis 2021, ab 2023 2,5 GW/a"},null,null,"Wind Onshore","Szenario wählbar -->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E10","v":"sinkt auf 3,5 ct/kWh in 2035"}]
[null,null,"Wind Offshore","Szenario wählbar -->","Referenz",{"$f":"'D-Bruttozubau'!E11","v":"MFP Trend, danach konstant 1,5 GW"},null,null,"Wind Offshore","Szenario wählbar -->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E11","v":"sinkt auf 4,5 ct/kWh in 2035"}]
[null,null,"Solar","Szenario wählbar -->","Referenz",{"$f":"'D-Bruttozubau'!E12","v":"Sonderausschreibungen, 90% Realisierung"},null,null,"Solar","Szenario wählbar -->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E12","v":"EEG 2017; Anteil Ausschreibungen ab 2020 50%"}]
[null,null,"Biomasse","Szenario wählbar -->","Referenz",{"$f":"'D-Bruttozubau'!E8","v":"0,2 GW/a"},null,null,"Biomasse","Szenario wählbar -->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E8","v":"EEG 2017"}]
[null,null,"Geothermie","fest vorgegeben","Referenz",{"$f":"'D-Bruttozubau'!E9","v":"0,01GW/a"},null,null,"Geothermie","fest vorgegeben",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E9","v":"EEG 2017"}]
[null,null,"Wasser","fest vorgegeben","Referenz",{"$f":"'D-Bruttozubau'!E6","v":"0,01 GW/a"},null,null,"Wasser","fest vorgegeben",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E6","v":"EEG 2017"}]
[null,null,"Gase","fest vorgegeben","Referenz",{"$f":"'D-Bruttozubau'!E7","v":"0,01GW/a"},null,null,"Gase","fest vorgegeben",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E7","v":"EEG 2017"}]
[]
[]
[null,null,null,"Eingabeparameter: \nAusnahmen für stromintensive Unternehmen (BesAR)",null,null,null,null,null,"Eingabeparameter: \nStrompreis und Kontostand"]
[null,null,null,"mögliche Werte","gewähltes Szenario",null,null,null,null,"mögliche Werte",null,"gewähltes Szenario"]
[null,null,"Privilegierter \nLetztverbrauch","Szenario wählbar -->","Referenz",{"$f":"'D-Privilegierter Letztverbrauch'!$D$6","v":"MFP Referenz"},null,null,"Großhandelsstrompreis (Future)","Szenario wählbar -->",null,"Referenz",{"$f":"'D-Future Strompreis'!$D$6","v":"4,6 -> 6,0 ct/kWh"}]
[null,null,"Anteil an Umlage für privilegierte Letztverbraucher","Szenario wählbar -->","Referenz",{"$f":"'D-Umlage priv. Letztverbrauch'!$D$6","v":"15% (gem. EEG 2014)"},null,null,"Abweichung von Kontostandsprognose für den 30.9.2019","Szenario wählbar -->",null,"keine Abweichung",{"$f":"'D-Prognosefehler Kontostand'!D6","v":"keine Abweichung"}]
[null,null,"Faktor zur Erfassung zusätzlicher Privilegierungen","Szenario wählbar -->","Referenz",{"$f":"'D-Faktor Zusatzprivilegierung'!$D$6","v":"Bis 2020: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ergebnis: EEG-Umlage und Summe aus Strompreis und Umlage [ct/kWh]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ControlPanel!$D$59-1","v":2020},{"$f":"ControlPanel!$D$59","v":2021},{"$f":"ControlPanel!$D$59+1","v":2022},{"$f":"ControlPanel!$D$59+2","v":2023},{"$f":"ControlPanel!$D$59+3","v":2024},2025,2030,2035]
[null,null,null,"Eingabeparameter: \nEigenverbrauch",null,null,null,null,null,null,null,null,null,null,null,null,"Referenz-Szenario "]
[null,null,"Kategorien Eigenverbrauch\nund jeweilige Beteiligung","mögliche Werte","gewähltes Szenario",null,null,null,null,null,null,null,null,null,null,null,"Umlage",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,S$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,S$23-2014))","v":6.7560731885971812},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,T$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,T$23-2014))","v":6.9193346745695328},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,U$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,U$23-2014))","v":6.5905123862945132},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,V$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,V$23-2014))","v":6.4161299378180967},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,W$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,W$23-2014))","v":6.3482188479521957},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,X$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,X$23-2014))","v":6.1633527869853317},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,Y$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,Y$23-2014))","v":4.1058363175832095},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,Z$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,Z$23-2014))","v":2.1100297140609401}]
[null,null,"Eigenverbrauch \n(KWK-Neuanlagen)","Szenario wählbar -->","Referenz",{"$f":"'D-Eigenverbrauch KWK Neue'!$D$6","v":"2020: ÜNB-Umlageberechnungen bis 2024, danach konstant"},null,null,null,null,null,null,null,null,null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,S$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,S$23-2014))","v":11.690073188597182},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,T$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,T$23-2014))","v":12.159059024569531},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,U$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,U$23-2014))","v":12.048953503794511},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,V$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,V$23-2014))","v":12.148554474743719},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,W$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,W$23-2014))","v":12.220404179458928},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,X$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,X$23-2014))","v":12.178201941389801},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,Y$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,Y$23-2014))","v":10.879533519693481},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,Z$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,Z$23-2014))","v":9.7239429999860363}]
[null,null,"Eigenverbrauchsanteil bei PV-Neuanlagen","Szenario wählbar -->","Referenz",{"$f":"'D-Anteil Eigenverbrauch EE neu'!E12","v":"6%"},null,null,null,null,null,null,null,null,null,null,"EE-Anteil an Bruttostromverbrauch",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,S$23-2014)","v":0.41402554600735214},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,T$23-2014)","v":0.41660173373987752},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,U$23-2014)","v":0.42918365603491598},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,V$23-2014)","v":0.44502635343287023},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,W$23-2014)","v":0.46643984170479863},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,X$23-2014)","v":0.48980893825089961},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,Y$23-2014)","v":0.58138967167579902},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,Z$23-2014)","v":0.66252449074732978}]
[null,null,"Anteil an Umlage für neuen Eigenverbrauch (PV und KWK)","Szenario wählbar -->","Referenz",{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!$D$6","v":"gem. EEG 2017, ab 2020 konstant 38%"},null,null,null,null,null,null,null,null,null,null,"Differenz zum Referenz-Szenario "]
[null,null,"Anteil an Umlage für Eigenverbrauch \n(Bestandsanlagen)","Szenario wählbar -->","Referenz",{"$f":"'D-Umlage EV Bestand'!$D$6","v":"vollständig befreit (gem. EEG 2014)"},null,null,null,null,null,null,null,null,null,null,"Umlage [ct/kWh]",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,S$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,T$23-2014)","v":0.97714087080451595},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,U$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,V$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,W$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,X$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,Y$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,Z$23-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,S$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,T$23-2014)","v":0.97714087080451684},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,U$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,V$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,W$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,X$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,Y$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,Z$23-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EE-Anteil an Bruttostromverbrauch",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,S$23-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,S$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,T$23-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,T$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,U$23-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,U$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,V$23-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,V$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,W$23-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,W$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,X$23-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,X$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,Y$23-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,Y$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,Z$23-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,Z$23-2014)","v":0}]
[null,null,null,"Eingabeparameter: Stromverbrauch"]
[null,null,null,"mögliche Werte","gewähltes Szenario"]
[null,null,"Nettostromverbrauch","Szenario wählbar -->","Referenz",{"$f":"'D-Nettostromverbrauch'!D6","v":"2020: ÜNB-Umlageberechnung 2019. Danach konstant"}]

{"sheet":"Ergebnisse","index":4,"n_rows":176,"n_cols":31,"rows_kept":176,"cut":false,"hidden":false,"merged":[[114,13,120,13],[100,13,100,22],[102,13,102,22],[106,2,106,11],[104,2,104,3],[109,2,109,3],[103,13,109,13],[101,13,101,14],[103,2,103,3],[113,13,113,22],[110,13,112,13],[1,2,2,2],[5,20,7,21],[8,20,8,21],[9,20,9,21],[121,13,123,13],[101,2,101,3],[100,2,100,11],[105,2,105,3],[112,2,112,11],[114,2,114,3],[102,2,102,11],[115,2,115,3],[116,2,116,3],[107,2,107,3],[108,2,108,3],[113,2,113,3],[128,8,128,12],[130,8,130,10],[131,8,131,10],[132,8,132,10],[129,8,129,10],[129,11,129,12],[128,2,128,5],[133,4,133,5],[134,4,134,5],[130,4,130,5],[131,4,131,5],[132,4,132,5],[129,3,129,5],[167,2,167,5],[158,8,158,10],[159,8,159,10],[156,2,156,5],[135,4,135,5],[136,4,136,5],[140,3,140,5],[139,2,139,5],[151,4,151,5],[148,4,148,5],[149,4,149,5],[147,3,147,5],[143,4,143,5],[146,2,146,5],[143,8,143,10],[140,8,140,10],[168,7,168,8],[168,10,168,11],[144,8,144,10],[157,8,157,10],[156,8,156,12],[150,4,150,5],[133,8,133,10],[134,8,134,10],[136,8,136,10],[135,8,135,10],[141,8,141,10],[139,8,139,12],[142,8,142,10],[141,4,141,5],[142,4,142,5],[140,11,140,12],[168,3,168,5],[174,4,174,5],[175,4,175,5],[171,4,171,5],[172,4,172,5],[173,4,173,5],[169,4,169,5],[1,19,2,20],[170,4,170,5],[167,7,167,8],[167,10,167,11],[157,11,157,12],[158,4,158,5],[159,4,159,5],[160,4,160,5],[161,4,161,5],[162,4,162,5],[163,4,163,5],[164,4,164,5],[160,8,160,10],[161,8,161,10],[162,8,162,10],[157,3,157,5]]}
[" "]
[null,null,"EEG-Rechner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Modellversion \",Impressum!$C$17)","v":"Modellversion 3.5.3.2"}]
[]
[null,"Ergebnisse"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung monetärer Daten:"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ControlPanel!$T$5","v":"nominal"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technologie auswählen:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Ergebnistabellen"]
[]
[null,null,"Ergebnis: EEG-Umlage und Summe aus Strompreis und Umlage [ct/kWh]",null,null,null,null,null,null,null,null,null,null,"Ergebnis: Zahlungsströme [Mrd. Euro]"]
[null,null,null,null,{"$f":"ControlPanel!$D$59-1","v":2020},{"$f":"ControlPanel!$D$59","v":2021},{"$f":"ControlPanel!$D$59+1","v":2022},{"$f":"ControlPanel!$D$59+2","v":2023},{"$f":"ControlPanel!$D$59+3","v":2024},2025,2030,2035,null,null,null,{"$f":"E102","v":2020},{"$f":"F102","v":2021},2022,2023,2024,2025,2030,2035]
[null,null,"Referenz-Szenario ",null,null,null,null,null,null,null,null,null,null,"Referenzszenario [Mrd. Euro]"]
[null,null,"Umlage",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,E$102-2014))","v":6.7560731885971812},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,F$102-2014))","v":6.9193346745695328},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,G$102-2014))","v":6.5905123862945132},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,H$102-2014))","v":6.4161299378180967},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,I$102-2014))","v":6.3482188479521957},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,J$102-2014))","v":6.1633527869853317},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,K$102-2014))","v":4.1058363175832095},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,L$102-2014))","v":2.1100297140609401},null,"Nettozahlungen an Anlagenbetreiber","Wind Onshore",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,E$102-2014))","v":4.8133747401611213},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,F$102-2014))","v":4.1295347146735244},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,G$102-2014))","v":3.7731889055664798},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,H$102-2014))","v":3.5052956774060586},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,I$102-2014))","v":3.5335433789050494},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,J$102-2014))","v":3.4593539681316345},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,K$102-2014))","v":3.049370412591677},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,L$102-2014))","v":2.1832681301889112}]
[null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,E$102-2014))","v":11.690073188597182},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,F$102-2014))","v":12.159059024569531},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,G$102-2014))","v":12.048953503794511},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,H$102-2014))","v":12.148554474743719},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,I$102-2014))","v":12.220404179458928},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,J$102-2014))","v":12.178201941389801},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,K$102-2014))","v":10.879533519693481},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,L$102-2014))","v":9.7239429999860363},null,null,"Wind Offshore",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,E$102-2014))","v":4.3621876259999999},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,F$102-2014))","v":3.520006313324286},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,G$102-2014))","v":3.4226413675292204},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,H$102-2014))","v":3.289874840774563},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,I$102-2014))","v":3.080728634837274},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,J$102-2014))","v":2.9100971603637773},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,K$102-2014))","v":0.932753569266775},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,L$102-2014))","v":0.69442310260105167}]
[null,null,"EE-Anteil an Bruttostromverbrauch",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,E$102-2014)","v":0.41402554600735214},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,F$102-2014)","v":0.41660173373987752},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,G$102-2014)","v":0.42918365603491598},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,H$102-2014)","v":0.44502635343287023},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,I$102-2014)","v":0.46643984170479863},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,J$102-2014)","v":0.48980893825089961},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,K$102-2014)","v":0.58138967167579902},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,L$102-2014)","v":0.66252449074732978},null,null,"Solar",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,E$102-2014))","v":8.970899724422809},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,F$102-2014))","v":9.1388016910828824},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,G$102-2014))","v":9.1800446378177192},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,H$102-2014))","v":9.1368537527877027},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,I$102-2014))","v":9.1400441199029387},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,J$102-2014))","v":8.9391906166293715},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,K$102-2014))","v":5.9870887273828304},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,L$102-2014))","v":1.8648926889991273}]
[null,null,"Differenz zum Referenz-Szenario ",null,null,null,null,null,null,null,null,null,null,null,"Biomasse",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,E$102-2014))","v":6.1288223976400005},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,F$102-2014))","v":6.2802609852429354},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,G$102-2014))","v":6.0880909608264258},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,H$102-2014))","v":5.9116518523656669},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,I$102-2014))","v":5.7961211064954323},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,J$102-2014))","v":5.5485514587941331},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,K$102-2014))","v":3.2787393833204552},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,L$102-2014))","v":1.2128693088297113}]
[null,null,"Umlage [ct/kWh]",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,F$102-2014)","v":0.97714087080451595},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J129,0,L$102-2014)","v":0},null,null,"Geothermie",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,E$102-2014))","v":3.4556578400000003E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,F$102-2014))","v":5.2477876124653391E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,G$102-2014))","v":5.4137365553682135E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,H$102-2014))","v":5.7638683681427161E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,I$102-2014))","v":5.9247459250514847E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,J$102-2014))","v":6.2283555841801022E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,K$102-2014))","v":8.5041565058306831E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,L$102-2014))","v":6.9690547628834476E-2}]
[null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,F$102-2014)","v":0.97714087080451684},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,L$102-2014)","v":0},null,null,"Wasser",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,E$102-2014))","v":0.26585502989999993},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,F$102-2014))","v":0.27266289670156207},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,G$102-2014))","v":0.26134456002369383},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,H$102-2014))","v":0.24619161522093258},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,I$102-2014))","v":0.23961871216537817},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,J$102-2014))","v":0.23271361952485675},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,K$102-2014))","v":0.17534381248888542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,L$102-2014))","v":0.10947177915459927}]
[null,null,"EE-Anteil an Bruttostromverbrauch",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,E$102-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,F$102-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,G$102-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,H$102-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,I$102-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,J$102-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,K$102-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J92,0,L$102-2014) - OFFSET('GrD-Grafikdaten'!$J48,0,L$102-2014)","v":0},null,null,"Gase",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,E$102-2014))","v":2.3317509879999997E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,F$102-2014))","v":2.6757915936976073E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,G$102-2014))","v":2.2065657075522771E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,H$102-2014))","v":1.5324228466091612E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,I$102-2014))","v":1.0304355238239617E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,J$102-2014))","v":6.4781698426571478E-3},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,K$102-2014))","v":9.6336408967417908E-5},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,L$102-2014))","v":-1.131870347387514E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Belastung Letztver-brauch","nichtprivilegiert",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,E$102-2014))","v":23.251783267739494},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,F$102-2014))","v":23.9084196204421},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,G$102-2014))","v":22.793594243986036},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,H$102-2014))","v":22.232420132248063},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,I$102-2014))","v":22.027657214082023},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,J$102-2014))","v":21.376117389974556},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,K$102-2014))","v":14.231289383944654},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,L$102-2014))","v":7.3138165167285214}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"privilegiert",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,E$102-2014))","v":0.44460305294704661},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,F$102-2014))","v":0.45236152468106056},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,G$102-2014))","v":0.42772828927559536},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,H$102-2014))","v":0.41419368413436625},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,I$102-2014))","v":0.40682492999327219},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,J$102-2014))","v":0.39497780812928085},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,K$102-2014))","v":0.26312208392176745},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,L$102-2014))","v":0.13522102990880225}]
[null,null,"Ergebnis: Kontostand am Tag der Umlage-Neuberechnung \n(30.9. des Vorjahres) [Mrd. Euro]",null,null,null,null,null,null,null,null,null,null,null,"Eigenverbrauch",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,E$102-2014))","v":5.1520462007032315E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,F$102-2014))","v":4.1998930564575584E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,G$102-2014))","v":4.3850165952946475E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,H$102-2014))","v":4.5338276272550382E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,I$102-2014))","v":4.6792141022633328E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,J$102-2014))","v":4.7605835657541201E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,K$102-2014))","v":5.1713732193811229E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,L$102-2014))","v":5.5889113481102468E-2}]
[null,null,"für Umlage des Jahres",null,{"$f":"E102","v":2020},{"$f":"F102","v":2021},2022,2023,2024,2025,2030,2035,null,"Differenz zum Referenz-Szenario [Mrd. Euro]"]
[null,null,"Kontostand am",null,{"$f":"CONCATENATE(\"30.9.\",E$102-1)","v":"30.9.2019"},"30.9.2020","30.9.2021","30.9.2022","30.9.2023","30.9.2024","30.9.2029","30.9.2034",null,"Nettozahlungen an Anlagenbetreiber","Wind Onshore",{"$f":"OFFSET('GrD-Grafikdaten'!$J134,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J134,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J134,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J134,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J134,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J134,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J134,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J134,0,L$102-2014)","v":0}]
[null,null,"Referenzszenario",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,E$102-2014))","v":2.19040541733},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,F$102-2014))","v":-0.17168030415216584},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,G$102-2014))","v":0.3145273181710514},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,H$102-2014))","v":0.2111484381029306},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,I$102-2014))","v":9.9746266504154524E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,J$102-2014))","v":3.9556875668934954E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,K$102-2014))","v":-0.62679697296598469},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,L$102-2014))","v":-1.2246120466038866},null,null,"Wind Offshore",{"$f":"OFFSET('GrD-Grafikdaten'!$J135,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J135,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J135,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J135,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J135,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J135,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J135,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J135,0,L$102-2014)","v":0}]
[null,null,"neues Szenario",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,E$102-2014))","v":2.19040541733},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,F$102-2014))","v":-3.6529220306601902},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,G$102-2014))","v":0.31452731817105128},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,H$102-2014))","v":0.21114843810293049},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,I$102-2014))","v":9.9746266504154413E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,J$102-2014))","v":3.9556875668934843E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,K$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,K$102-2014))","v":-0.6267969729659848},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,L$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,L$102-2014))","v":-1.2246120466038866},null,null,"Solar",{"$f":"OFFSET('GrD-Grafikdaten'!$J136,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J136,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J136,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J136,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J136,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J136,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J136,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J136,0,L$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomasse",{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,L$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermie",{"$f":"OFFSET('GrD-Grafikdaten'!$J133,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J133,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J133,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J133,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J133,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J133,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J133,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J133,0,L$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasser",{"$f":"OFFSET('GrD-Grafikdaten'!$J130,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J130,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J130,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J130,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J130,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J130,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J130,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J130,0,L$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gase",{"$f":"OFFSET('GrD-Grafikdaten'!$J131,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J131,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J131,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J131,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J131,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J131,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J131,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J131,0,L$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Belastung Letztver-brauch","nichtprivilegiert",{"$f":"OFFSET('GrD-Grafikdaten'!$J137,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J137,0,F$102-2014)","v":3.3763208554342654},{"$f":"OFFSET('GrD-Grafikdaten'!$J137,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J137,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J137,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J137,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J137,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J137,0,L$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"privilegiert",{"$f":"OFFSET('GrD-Grafikdaten'!$J138,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J138,0,F$102-2014)","v":6.3881999489034669E-2},{"$f":"OFFSET('GrD-Grafikdaten'!$J138,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J138,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J138,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J138,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J138,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J138,0,L$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eigenverbrauch",{"$f":"OFFSET('GrD-Grafikdaten'!$J139,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J139,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J139,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J139,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J139,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J139,0,J$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J139,0,K$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J139,0,L$102-2014)","v":0}]
[]
[]
[null,"Gewählte Eingabeparameter"]
[]
[null,null,"Eingabeparameter: \nJährlicher Kapazitätszubau (Brutto)",null,null,null,null,null,{"$f":"\"Eingabe-Parameter:\nEntwicklung der Vergütungssätze (real, bezogen auf \"&ControlPanel!D60&\")\"","v":"Eingabe-Parameter:\nEntwicklung der Vergütungssätze (real, bezogen auf 2019)"}]
[null,null,{"$f":"'Start-Experte'!C7","v":"Technologie"},"gewähltes Szenario",null,null,null,null,"Technologie",null,null,{"$f":"'Start-Experte'!L7","v":"gewähltes Szenario"}]
[null,null,{"$f":"'Start-Experte'!C8","v":"Wind Onshore"},{"$f":"'Start-Experte'!E8","v":"Referenz"},{"$f":"'Start-Experte'!F8","v":"1,5 GW bis 2021, ab 2023 2,5 GW/a"},null,null,null,{"$f":"'Start-Experte'!I8","v":"Wind Onshore"},null,null,{"$f":"'Start-Experte'!L8","v":"Referenz"},{"$f":"'Start-Experte'!M8","v":"sinkt auf 3,5 ct/kWh in 2035"}]
[null,null,{"$f":"'Start-Experte'!C9","v":"Wind Offshore"},{"$f":"'Start-Experte'!E9","v":"Referenz"},{"$f":"'Start-Experte'!F9","v":"MFP Trend, danach konstant 1,5 GW"},null,null,null,{"$f":"'Start-Experte'!I9","v":"Wind Offshore"},null,null,{"$f":"'Start-Experte'!L9","v":"Referenz"},{"$f":"'Start-Experte'!M9","v":"sinkt auf 4,5 ct/kWh in 2035"}]
[null,null,{"$f":"'Start-Experte'!C10","v":"Solar"},{"$f":"'Start-Experte'!E10","v":"Referenz"},{"$f":"'Start-Experte'!F10","v":"Sonderausschreibungen, 90% Realisierung"},null,null,null,{"$f":"'Start-Experte'!I10","v":"Solar"},null,null,{"$f":"'Start-Experte'!L10","v":"Referenz"},{"$f":"'Start-Experte'!M10","v":"EEG 2017; Anteil Ausschreibungen ab 2020 50%"}]
[null,null,{"$f":"'Start-Experte'!C11","v":"Biomasse"},{"$f":"'Start-Experte'!E11","v":"Referenz"},{"$f":"'Start-Experte'!F11","v":"0,2 GW/a"},null,null,null,{"$f":"'Start-Experte'!I11","v":"Biomasse"},null,null,{"$f":"'Start-Experte'!L11","v":"Referenz"},{"$f":"'Start-Experte'!M11","v":"EEG 2017"}]
[null,null,{"$f":"'Start-Experte'!C12","v":"Geothermie"},{"$f":"'Start-Experte'!E12","v":"Referenz"},{"$f":"'Start-Experte'!F12","v":"0,01GW/a"},null,null,null,{"$f":"'Start-Experte'!I12","v":"Geothermie"},null,null,{"$f":"'Start-Experte'!L12","v":"Referenz"},{"$f":"'Start-Experte'!M12","v":"EEG 2017"}]
[null,null,{"$f":"'Start-Experte'!C13","v":"Wasser"},{"$f":"'Start-Experte'!E13","v":"Referenz"},{"$f":"'Start-Experte'!F13","v":"0,01 GW/a"},null,null,null,{"$f":"'Start-Experte'!I13","v":"Wasser"},null,null,{"$f":"'Start-Experte'!L13","v":"Referenz"},{"$f":"'Start-Experte'!M13","v":"EEG 2017"}]
[null,null,{"$f":"'Start-Experte'!C14","v":"Gase"},{"$f":"'Start-Experte'!E14","v":"Referenz"},{"$f":"'Start-Experte'!F14","v":"0,01GW/a"},null,null,null,{"$f":"'Start-Experte'!I14","v":"Gase"},null,null,{"$f":"'Start-Experte'!L14","v":"Referenz"},{"$f":"'Start-Experte'!M14","v":"EEG 2017"}]
[]
[]
[null,null,"Eingabeparameter: \nPrivilegierungen",null,null,null,null,null,"Eingabeparameter: \nStrompreis, Liquiditätsreserve und Kontostand"]
[null,null,"Parameter",{"$f":"'Start-Experte'!E18","v":"gewähltes Szenario"},null,null,null,null,"Parameter",null,null,{"$f":"'Start-Experte'!L18","v":"gewähltes Szenario"},{"$f":"'Start-Experte'!M18","v":0}]
[null,null,{"$f":"'Start-Experte'!C19","v":"Privilegierter \nLetztverbrauch"},{"$f":"'Start-Experte'!E19","v":"Referenz"},{"$f":"'Start-Experte'!F19","v":"MFP Referenz"},null,null,null,{"$f":"'Start-Experte'!I19","v":"Großhandelsstrompreis (Future)"},null,null,{"$f":"'Start-Experte'!L19","v":"EEG-Kurzanalyse Szenario"},{"$f":"'Start-Experte'!M19","v":"4,6 -> 6,0 ct/kWh"}]
[null,null,{"$f":"'Start-Experte'!C20","v":"Anteil an Umlage für privilegierte Letztverbraucher"},{"$f":"'Start-Experte'!E20","v":"Referenz"},{"$f":"'Start-Experte'!F20","v":"15% (gem. EEG 2014)"},null,null,null,{"$f":"'Start-Experte'!I20","v":"Liquiditätsreserve"},null,null,{"$f":"'Start-Experte'!L20","v":"Referenz"},{"$f":"'Start-Experte'!M20","v":"ÜNB-Umlageberechnungen, danach 6%"}]
[null,null,{"$f":"'Start-Experte'!C21","v":"Faktor zur Erfassung zusätzlicher Privilegierungen"},{"$f":"'Start-Experte'!E21","v":"Referenz"},{"$f":"'Start-Experte'!F21","v":"Bis 2020: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)"},null,null,null,{"$f":"'Start-Experte'!I21","v":"Kontostand am 30.9.2020"},null,null,{"$f":"'Start-Experte'!L21","v":"endogen"},{"$f":"'Start-Experte'!M21","v":"wird endogen berechnet"}]
[null,null,null,null,null,null,null,null,{"$f":"'Start-Experte'!I22","v":"Alternativ: Abweichung von Kontostandsprognose für den 30.9.2020"},null,null,{"$f":"'Start-Experte'!L22","v":"keine Abweichung"},{"$f":"'Start-Experte'!M22","v":"keine Abweichung"}]
[]
[null,null,"Eingabeparameter: \nEigenverbrauch"]
[null,null,{"$f":"'Start-Experte'!C25","v":"Kategorien Eigenverbrauch\nund jeweilige Beteiligung"},{"$f":"'Start-Experte'!E25","v":"gewähltes Szenario"}]
[null,null,{"$f":"'Start-Experte'!C26","v":"Eigenverbrauch \n(KWK-Neuanlagen)"},{"$f":"'Start-Experte'!E26","v":"Referenz"},{"$f":"'Start-Experte'!F26","v":"2020: ÜNB-Umlageberechnungen bis 2024, danach konstant"}]
[null,null,{"$f":"'Start-Experte'!C27","v":"Eigenverbrauchsanteil bei PV-Neuanlagen"},{"$f":"'Start-Experte'!E27","v":"Referenz"},{"$f":"'Start-Experte'!F27","v":"6%"}]
[null,null,{"$f":"'Start-Experte'!C28","v":"Anteil an Umlage für neuen Eigenverbrauch (PV und KWK)"},{"$f":"'Start-Experte'!E28","v":"Referenz"},{"$f":"'Start-Experte'!F28","v":"gem. EEG 2017, ab 2020 konstant 38%"}]
[null,null,{"$f":"'Start-Experte'!C29","v":"Anteil an Umlage für Eigenverbrauch \n(Bestandsanlagen)"},{"$f":"'Start-Experte'!E29","v":"Referenz"},{"$f":"'Start-Experte'!F29","v":"vollständig befreit (gem. EEG 2014)"}]
[]
[]
[null,"Gewählte Eingabeparameter (Expertenmodus)"]
[]
[null,null,"Eingabeparameter: Standardauslastung",null,null,null,null,null,"Eingabeparameter: \nSonstiges"]
[null,null,{"$f":"'Start-Experte'!C33","v":"Technologie"},{"$f":"'Start-Experte'!E33","v":"gewähltes Szenario"},null,null,null,null,"Parameter",null,null,{"$f":"'Start-Experte'!L25","v":"gewähltes Szenario"}]
[null,null,{"$f":"'Start-Experte'!C34","v":"Wind Onshore"},{"$f":"'Start-Experte'!E34","v":"Referenz"},{"$f":"'Start-Experte'!F34","v":"Anstieg auf 2600h in 2035"},null,null,null,{"$f":"'Start-Experte'!I26","v":"Nettostromverbrauch"},null,null,{"$f":"'Start-Experte'!L26","v":"Referenz"},{"$f":"'Start-Experte'!M26","v":"2020: ÜNB-Umlageberechnung 2019. Danach konstant"}]
[null,null,{"$f":"'Start-Experte'!C35","v":"Wind Offshore"},{"$f":"'Start-Experte'!E35","v":"Referenz"},{"$f":"'Start-Experte'!F35","v":"Anstieg auf 4700 h in 2035"},null,null,null,{"$f":"'Start-Experte'!I27","v":"Spot-Skalierungsfaktor \n(Verhältnis Spotpreis zu Futurepreis)"},null,null,{"$f":"'Start-Experte'!L27","v":"Referenz"},{"$f":"'Start-Experte'!M27","v":"90%"}]
[null,null,{"$f":"'Start-Experte'!C36","v":"Solar"},{"$f":"'Start-Experte'!E36","v":"Referenz"},{"$f":"'Start-Experte'!F36","v":"Anstieg auf 950h in 2035"},null,null,null,{"$f":"'Start-Experte'!I28","v":"Vermiedene Netzentgelte (für nicht fluktuierende Erzeugung)"},null,null,{"$f":"'Start-Experte'!L28","v":"Referenz"},{"$f":"'Start-Experte'!M28","v":"4,82€/MWh"}]
[null,null,{"$f":"'Start-Experte'!C37","v":"Biomasse"},{"$f":"'Start-Experte'!E37","v":"Referenz"},{"$f":"'Start-Experte'!F37","v":"MFP Trend"},null,null,null,{"$f":"'Start-Experte'!I29","v":"Sonstige Kosten"},null,null,{"$f":"'Start-Experte'!L29","v":"Referenz"},{"$f":"'Start-Experte'!M29","v":"0,06Mrd. €"}]
[null,null,{"$f":"'Start-Experte'!C38","v":"Geothermie"},{"$f":"'Start-Experte'!E38","v":"Referenz"},{"$f":"'Start-Experte'!F38","v":"MFP Trend"},null,null,null,{"$f":"'Start-Experte'!I30","v":"Inflationsrate"},null,null,{"$f":"'Start-Experte'!L30","v":"Referenz"},{"$f":"'Start-Experte'!M30","v":"1,5% pro Jahr"}]
[null,null,{"$f":"'Start-Experte'!C39","v":"Wasser"},{"$f":"'Start-Experte'!E39","v":"Referenz"},{"$f":"'Start-Experte'!F39","v":"MFP Trend"}]
[null,null,{"$f":"'Start-Experte'!C40","v":"Gase"},{"$f":"'Start-Experte'!E40","v":"Referenz"},{"$f":"'Start-Experte'!F40","v":"MFP Trend"}]
[]
[]
[null,null,"Eingabeparameter: Lebensdauer der Anlagen nach Ende der Förderung",null,null,null,null," Eingabeparameter: Dargebotsfaktor",null,null," Eingabeparameter: Profilfaktor"]
[null,null,{"$f":"'Start-Experte'!C44","v":"Technologie"},{"$f":"'Start-Experte'!E44","v":"gewähltes Szenario"},null,null,null,{"$f":"'Start-Experte'!I33","v":"gewähltes Szenario"},null,null,{"$f":"'Start-Experte'!L33","v":"gewähltes Szenario"}]
[null,null,{"$f":"'Start-Experte'!C45","v":"Wind Onshore"},{"$f":"'Start-Experte'!E45","v":"Referenz"},{"$f":"'Start-Experte'!F45","v":"5 Jahre"},null,null,{"$f":"'Start-Experte'!I34","v":"Referenz"},{"$f":"'Start-Experte'!J34","v":"100%"},null,{"$f":"'Start-Experte'!L34","v":"Referenz"},{"$f":"'Start-Experte'!M34","v":"eigene Berechnung"}]
[null,null,{"$f":"'Start-Experte'!C46","v":"Wind Offshore"},{"$f":"'Start-Experte'!E46","v":"Referenz"},{"$f":"'Start-Experte'!F46","v":"keine"},null,null,{"$f":"'Start-Experte'!I35","v":"Referenz"},{"$f":"'Start-Experte'!J35","v":"100%"},null,{"$f":"'Start-Experte'!L35","v":"Referenz"},{"$f":"'Start-Experte'!M35","v":"eigene Berechnung"}]
[null,null,{"$f":"'Start-Experte'!C47","v":"Solar"},{"$f":"'Start-Experte'!E47","v":"Referenz"},{"$f":"'Start-Experte'!F47","v":"5 Jahre"},null,null,{"$f":"'Start-Experte'!I36","v":"Referenz"},{"$f":"'Start-Experte'!J36","v":"100%"},null,{"$f":"'Start-Experte'!L36","v":"Referenz"},{"$f":"'Start-Experte'!M36","v":"eigene Berechnung"}]
[null,null,{"$f":"'Start-Experte'!C48","v":"Biomasse"},{"$f":"'Start-Experte'!E48","v":"Referenz"},{"$f":"'Start-Experte'!F48","v":"keine"},null,null,{"$f":"'Start-Experte'!I37","v":"Referenz"},{"$f":"'Start-Experte'!J37","v":"100%"},null,{"$f":"'Start-Experte'!L37","v":"Referenz"},{"$f":"'Start-Experte'!M37","v":"100%"}]
[null,null,{"$f":"'Start-Experte'!C49","v":"Geothermie"},{"$f":"'Start-Experte'!E49","v":"Referenz"},{"$f":"'Start-Experte'!F49","v":"keine"},null,null,{"$f":"'Start-Experte'!I38","v":"Referenz"},{"$f":"'Start-Experte'!J38","v":"100%"},null,{"$f":"'Start-Experte'!L38","v":"Referenz"},{"$f":"'Start-Experte'!M38","v":"100%"}]
[null,null,{"$f":"'Start-Experte'!C50","v":"Wasser"},{"$f":"'Start-Experte'!E50","v":"Referenz"},{"$f":"'Start-Experte'!F50","v":"keine"},null,null,{"$f":"'Start-Experte'!I39","v":"Referenz"},{"$f":"'Start-Experte'!J39","v":"100%"},null,{"$f":"'Start-Experte'!L39","v":"Referenz"},{"$f":"'Start-Experte'!M39","v":"100%"}]
[null,null,{"$f":"'Start-Experte'!C51","v":"Gase"},{"$f":"'Start-Experte'!E51","v":"Referenz"},{"$f":"'Start-Experte'!F51","v":"keine"},null,null,{"$f":"'Start-Experte'!I40","v":"Referenz"},{"$f":"'Start-Experte'!J40","v":"100%"},null,{"$f":"'Start-Experte'!L40","v":"Referenz"},{"$f":"'Start-Experte'!M40","v":"100%"}]

{"sheet":"Manual","index":5,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null," "]
[null,null,"EEG-Rechner:  Kurzanleitung"]
[]
[null,null,"Wichtige Hinweise: "]
[null,null,"1. Für die Nutzung des EEG-Rechners müssen Makros zugelassen sein!"]
[null,null,"2. Standardmässig werden alle Ergebniss als nominale Werte (also ohne Inflationsbereinigung) angegeben. Um auf reale Werte (bezogen auf das aktuelle Jahr) zu wechseln, bitte auf das entsprechende Feld bei \"Start\" klicken."]
[null,null,"3. Der EEG-Rechner führt keine Plausibilitätsprüfung der gewählten Szenarien durch. Der Benutzer ist selbst dafür verantwortlich, konsistente Szenarien (z.B. mit Blick auf EE-Zubaumenge, Vergütungshöhe und Strompreisprognose) einzugeben. Dies gilt insbesondere für mögliche 0 Cent-Gebote in Ausschreibungen, da hierfür die Strompreis-Erwartung über dem Niveau des EEG-Vergütungssatzes für Neuanlagen liegen muss."]
[]
[null,null,"Das Erneuerbare-Energien-Gesetz (EEG) ist das zentrale Instrument zur Flankierung der Stromerzeugung aus erneuerbaren Energien in Deutschland. Es regelt u.a. die Einspeisevergütungen für die verschiedenen Anlagenklassen und in welcher Form die nach Vermarktung des erzeugten Stroms entstehende Deckungslücke auf die verschiedenen Stromverbraucher umgelegt werden. "]
[null,null,"Einen wesentlichen Parameter bildet dabei die EEG-Umlage, die für Endkunden auf den Stromverbrauch aufgeschlagen wird, und über die ein Großteil der Netto-Kosten des EEG gedeckt wird. Die Höhe der EEG-Umlage wird, entsprechend der zu erwartenden Deckungslücke, einmal jährlich angepasst. Die Höhe der Umlage wird von zahlreichen Parametern beeinflusst. Der EEG-Rechner erlaubt es, diese Parameter zu variieren und die Entwicklung der EEG-Umlage sowie der zu Grunde liegenden Zahlungsströme bis 2035 abzuschätzen. "]
[null,null,"Bedienung:"]
[null,null,"Der EEG-Rechner  kann in zwei verschiedenen Modi betrieben werden: "]
[null,null,"Im Entscheidermodus können die wichtigesten Stellgrößen auf einer benutzerfreundlicher Oberfläche variiert werden. Für jeden Parameter stehen verschiedene vordefinierte Szenarien zur Verfügung.  "]
[null,null,"Im Expertenmodus stehen wesentlich mehr (alle relevanten) Eingangsparameter für Variationen zur Verfügung. Darüber hinaus können für jeden Parameter,    zusätzlich zu den vordefinierten Szenarien, eigene Szenarien definiert und in einer Datenbankstruktur abgelegt werden. Im Expertenmodus sind sämtliche Daten und Berechnungen für den Benutzer zugänglich. "]
[null,null,"Über die entsprechende Schaltfläche auf der Benutzeroberfläche kann zwischen den beiden Modi hin- und hergeschaltet werden, dabei werden die für den jeweiligen Modus nutzbaren Tabellenblätter ein- bzw. ausgeblendet. "]
[]
[null,null,"Bedienung im Entscheidermodus (Blatt \"Start\"):"]
[null,null,"Auf der Benutzeroberfläche im Tabellenblatt \"Start\" werden alle veränderbaren Parameter dargestellt. Für jeden Parameter wird der ausgewählte Wert angezeigt, sowie die Spannbreite der möglichen auszuwählenden Werte. Für jeden Parameter ist ein Referenzwert voreingestellt - dieses Referenzszenario stellt die Entwicklung der EEG-Umlage unter der Annahme dar, dass keine wesentlichen Änderungen am EEG-Mechanismus vorgenommen werden und Kapazitätsausbau, Strompreis und -nachfrage sich moderat entwickeln. "]
[null,null,"Die Abbildungen auf dem Tabellenblatt \"Start\" geben einen Überblick über die wichtigsten Ergebnisse (Entwicklung der EEG-Umlage und der Summe aus Börsenstrompreis und Umlage). Weitere Ergebnisse in Form von Abbildungen und Tabellen sind im Tabellenblatt \"Ergebnisse\" zusammengestellt. Dieses Tabellenblatt kann auch ausgedruckt werden, um alle Ergebnisse und Schalterstellungen für ein Szenario festzuhalten. "]
[null,null,"Für jeden Parameter kann durch Anklicken aus einer Auswahlliste das gewünschte Szenario ausgewählt werden. Die Grafiken und Tabellen zeigen, wie sich die Änderung eines Parameters auf EEG-Umlage und Zahlungströme etc. auswirkt. "]
[null,null,"Über die Schaltfläche \"Zurücksetzen\" können alle Parameter wieder auf ihren Referenzwert zurückgestellt werden. "]
[null,null,"Über die Schaltfläche \"Hilfe\" kann von der Benutzeroberfläche diese Kurzanleitung angewählt werden. "]
[null,null,"Bedienung im Expertenmodus (Blatt \"Start-Experte\"):"]
[null,null,"Im Expertenmodus kann über die Benutzeroberfläche im Tabellenblatt \"Start-Experte\" eine wesentlich größere Zahl an Eingangsparametern variiert werden. Darüber hinaus können in den für die einzelnen Parameter hinterlegten Bibliotheken eigene Szenarien definert werden. Die mitgelieferten Standard-Szenarien können jedoch nicht verändert werden. Auf der Benutzeroberfläche ist neben jedem Parameter ein Link ( > ) zu dem entsprechenden Bibliotheks-Datenblatt eingefügt. Pro Parameter können, einschließlich der mitgelieferten Standard-Szenarien bis zu 20 Szenarien definiert werden. Sind die Szenarien im Bibliotheks-Datenblatt erstellt, können sie in der Benutzeroberfläche über das jeweilige Dropdown-Menüs ausgewählt werden. Für die Konsistenz neu angelegter Szenarien müssen die Nutzer eigenverantwortlich sorgen. "]
[null,null,"Die Berechnungen werden in dem Tabellenblatt \"MOD-Berechnungen\" und \"MOD-Jahresgang\" durchgeführt. Hier können alle Methoden und Zwischenergebnisse nachvollzogen werden. Die Daten für die Abbildungen und Tabellen sind auf den Datenblättern \"Grd-Grafikdaten\" und \"Grd-Grafikdaten(2)\" zusammengefasst. Das Tabellenblatt \"Index\" enthält eine Liste aller Tabellenblätter mit einer kurzen Beschreibung. "]
[null,null,"Über die Schaltfläche \"Zurücksetzen\" können alle Parameter wieder auf ihren Referenzwert zurückgestellt werden. "]
[]
[null,null,"Eine ausführliche Dokumentation für den EEG-Rechner steht auf der Webseite der Agora Energiewende zur Verfügung:"]
[null,null,"http://www.agora-energiewende.de/de/service/eeg-rechner/"]

{"sheet":"Impressum","index":6,"n_rows":20,"n_cols":10,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[" "]
[]
[]
[null,"EEG-Rechner: Berechnungs- und Szenarienmodell zur Ermittlung der EEG-Umlage"]
[]
[null,"erarbeitet durch: ","Öko-Institut e.V.",null,null,null,null,"im Auftrag von:",null,"Agora Energiewende"]
[null,null,"Schicklerstr. 5-7",null,null,null,null,null,null,"Anna-Louisa-Karsch-Straße 2"]
[null,null,"10179 Berlin",null,null,null,null,null,null,"10178 Berlin"]
[null,null,"www.oeko.de",null,null,null,null,null,null,"www.agora-energiewende.de"]
[]
[null,"Autoren:","Markus Haller"]
[null,null,"David Ritter"]
[null,null,"Charlotte Loreck"]
[null,null,"Felix Chr. Matthes",null,null,null,null,"© Öko-Institut und Agora Energiewende. Alle Rechte vorbehalten. Nutzung der Methoden, "]
[null,null,null,null,null,null,null,"Standarddaten und Ergebnisse nur mit Verweis auf die Autoren und Agora Energiewende gestattet."]
[null,"Letzte Aktualisierung:","2020-06-01"]
[null,"Modellversion:","3.5.3.2","Version zur EEG Kurzanalyse",null,null,null,"Zitiervorschlag:",null,"Öko-Institut (2019): EEG-Rechner. Berechnungs- und Szenarienmodell"]
[null,null,null,"Effekte durch Corona, ohne BEHG Absenkungen",null,null,null,null,null,"zur Ermittlung der EEG-Umlage. Erstellt im Auftrag von Agora Energiewende."]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Modellversion \",C17,\", Berlin, \",C16)","v":"Modellversion 3.5.3.2, Berlin, 43983"}]
[null,"Kontakt:","info@agora-energiewende.de"]

{"sheet":"Index","index":7,"n_rows":64,"n_cols":4,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
[" "]
[]
[null,"Index"]
[]
[null,"No.","Name"]
[]
[null,1,"Start-Experte","Table"]
[null,2,"ControlPanel","Table"]
[null,3,"Parameter-Entscheider","Table"]
[null,4,"Start","Table"]
[null,5,"Ergebnisse","Table"]
[null,6,"Manual","Table"]
[null,7,"Impressum","Table"]
[null,8,"Version","Table"]
[null,9,"Index","Table"]
[null,10,"IndexComplete","Table"]
[null,11,"MOD-Berechnungen","Table"]
[null,12,"MOD-Jahresgang","Table"]
[null,13,"GrD-Grafikdaten","Table"]
[null,14,"GrD-Grafikdaten (2)","Table"]
[null,15,"MOD_Absenkung_Wind_offshore","Table"]
[null,16,"D-Vergütungssatz Neuanlagen","Table"]
[null,17,"D-Bruttozubau","Table"]
[null,18,"D-Standardauslastung","Table"]
[null,19,"D-Dargebotsfaktor","Table"]
[null,20,"D-Spot-Skalierungsfaktor","Table"]
[null,21,"D-Profilfaktoren","Table"]
[null,22,"D-Dauer Goldenes Ende","Table"]
[null,23,"D-Future Strompreis","Table"]
[null,24,"D-Liquiditätspuffer","Table"]
[null,25,"D-Nettostromverbrauch","Table"]
[null,26,"D-Privilegierter Letztverbrauch","Table"]
[null,27,"D-Umlage priv. Letztverbrauch","Table"]
[null,28,"D-Faktor Zusatzprivilegierung","Table"]
[null,29,"D-Umlage EV Bestand","Table"]
[null,30,"D-Eigenverbrauch KWK Neue","Table"]
[null,31,"D-Umlage Eigenverbrauch PV+KWK","Table"]
[null,32,"D-vermiedene Netzentgelte","Table"]
[null,33,"D-Sonstige Kosten","Table"]
[null,34,"D-Inflationsrate","Table"]
[null,35,"D-Prognosefehler Kontostand","Table"]
[null,36,"D-Kontostand aktuelles Jahr","Table"]
[null,37,"D-Anteil Eigenverbrauch EE neu","Table"]
[null,38,"D-Strommenge ges.","Table"]
[null,39,"D-Strommenge FV+DM","Table"]
[null,40,"D-Mittlerer Vergütungssatz","Table"]
[null,41,"D-Kontostand Vorjahr","Table"]
[null,42,"D-Bestand Kapazität","Table"]
[null,43,"D-Bestand Strommenge","Table"]
[null,44,"D-Bestand Zahlungen","Table"]
[null,45,"D-Grünstromprivileg","Table"]
[null,46,"D-Eigenverbrauch fossil Bestand","Table"]
[null,47,"D-Eigenverbrauch fossile Neue","Table"]
[null,48,"D-Eigenverbrauch EE-Bestand","Table"]
[null,49,"D-Umlagereduktion Grünstrom","Table"]
[null,50,"D-Umlage Eigenverb fossile Neue","Table"]
[null,51,"D-Vergütung Eigenverbrauch","Table"]
[null,52,"D-Managementprämie_Bestand","Table"]
[null,53,"D-Netzverl. u. KW-Eigenverbr.","Table"]
[null,54,"D-Kapazitäten 2009","Table"]
[null,55,"D-Rückbau vor 2015","Table"]
[null,56,"D-EE-Kapazitäten nicht EEG","Table"]
[null,57,"D-EE-Strommengen nicht EEG","Table"]
[null,58,"D-Korrekt. Strommenge akt. Jahr","Table"]

{"sheet":"IndexComplete","index":8,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":true,"merged":[[3,6,3,9],[4,6,4,9],[5,6,5,9]]}
["Table of contents",null,null,null,"   ### kein Bezug möglich, Text nach Abschluss der Arbeiten per Hand eingeben"]
[]
[null,"Index"]
[null,null,null,null,null,null,"For Update of Index"]
[null,"No.","Name",null,null,null,"click this button"]
[null,null,null,null,null,null,"(Macros must be enabled)"]
[null,1,"Impressum","Table","Impressum"]
[null,2,"Manual","Table","Kurzanleitung"]
[null,3,"Version","Table","Versionshistorie."]
[null,4,"Index","Table","Index aller Tabellenblätter."]
[null,5,"IndexComplete","Table","Vollständiger Index (inkl. Für benutzer nicht sichtbarer Sheets)"]
[null,6,"Start","Table","Benutzeroberfläche für Entscheidermodus"]
[null,7,"Start-Experte","Table","Benutzeroberfläche im Expertenmodus"]
[null,8,"Parameter-Entscheider","Table","Für den Entscheidermodus werden hier die Standardwerte definiert, die für Parameter genutzt werden, die im Entscheidermodus nicht variiert werden können. "]
[null,9,"ControlPanel","Table","In dieses Tabellenblatt werden die Einstellungen aus den beiden Startblättern kopiert, und auf dieses Blatt greifen die Bibliotheksblätter zu, um die gewünschten Parameter zu filtern. "]
[null,10,"MOD-Berechnungen","Table","Hier finden alle Berechnung in jahresscharfer Auflösung statt. "]
[null,11,"MOD-Jahresgang","Table","Berechnung des Kontoverlaufs für das aktuelle Jahr."]
[null,12,"GrD-Grafikdaten","Table","Ergebnisse für Grafiken aufbereitet"]
[null,13,"MOD-Output","Table","Modell-Ergebnisse in tabellarischer Form"]
[null,14,"D-Jahreszubau","Table","Datenblatt: Jährlicher Kapazitätszubau pro Technologie"]
[null,15,"D-Standardauslastung","Table","Datenblatt: jährliche Vollaststunden pro Technologie"]
[null,16,"D-Dargebotsfaktor","Table","Datenblatt: Dargebotsfaktor pro Technologie"]
[null,17,"D-Anteil Direktvermarktung","Table","Datenblatt: Anteil des direkt vermarkteten Stroms (Marktprämienmodell) an der Gesamt-Stromerzeugung (pro Technologie)"]
[null,18,"D-Anteil Eigenverbrauch","Table","Datenblatt: Anteil des Eigenverbrauchs an der Gesamt-Stromerzeugung (pro Technologie)"]
[null,19,"D-Anteil Sonstige DV","Table","Datenblatt: Anteil der sonstigen Direktvermarktungsmodelle an der Gesamt-Stromerzeugung (pro Technologie)"]
[null,20,"D-Profilfaktoren-real","Table","Datenblatt: Profilfaktoren für Berechnung von Vermarktungserlösen und Marktprämienzahlungen in Prognosejahren"]
[null,21,"D-Vergütungssatz Neuanlagen","Table","Datenblatt: Vergütungssätze für Neuanlagen (pro Technologie). Nur relevant für Prognosejahre."]
[null,22,"D-Vergütung Eigenverbrauch","Table","Datenblatt: Vergütungssätze für eigenverbrauchten Strom (pro Technologie)."]
[null,23,"D-Managementprämie","Table","Datenblatt: Managementprämien (pro Technologie)."]
[null,24,"D-Future Strompreis","Table","Datenblatt: Entwicklung des Strompreises (PHELIX base year future) für die Umlageberechnung."]
[null,25,"D-Spot-Skalierungsfaktor","Table","Datenblatt: Skalierungsfaktor, der die systematische Differenz zwischen Future- und Spotmarktpreis beschreibt."]
[null,26,"D-Liquiditätspuffer","Table","Datenblatt: Höhe des Liquiditätspuffers."]
[null,27,"D-Gesamtstromverbrauch","Table","Datenblatt: Gesamt-Stromverbrauch."]
[null,28,"D-Privilegierter Letztverbrauch","Table","Datenblatt: Anteil des privilegierten Letztverbrauchs am Gesamt-Stromverbrauch."]
[null,29,"D-Eigenstromverbrauch","Table","Datenblatt: Anteil des eigenerzeugten Eigenverbrauchs am Gesamt-Stromverbrauch."]
[null,30,"D-Grünstromprivileg","Table","Datenblatt: Anteil des für Grünstromprivileg-Stroms am Gesamt-Stromverbrauch."]
[null,31,"D-Umlage priv. Letztverbrauch","Table","Datenblatt: Umlagesätze für privilegierten Letztverbrauch"]
[null,32,"D-Umlage Eigenstromverbrauch","Table","Datenblatt: Umlagesätze für eigenverbrauchte Eigenerzeugung"]
[null,33,"D-Umlage Grünstromprivileg","Table","Datenblatt: Umlagesätze für Grünstromprivileg."]
[null,34,"D-vermiedene Netzentgelte","Table","Datenblatt: vermiedene Netzentgelte (abgebildet als Pauschalbetrag pro zu vergütender Strommenge)."]
[null,35,"D-Sonstige Kosten","Table","Datenblatt: sonstige Kosten (als Pauschalbetrag)."]
[null,36,"D-Stromerzeugung","Table","Datenblatt: Stromerzeugung pro Technologie (nur für historische Jahre relevant)."]
[null,37,"D-Mittlerer Vergütungssatz","Table","Datenblatt: Mittlere Vergütungssätze pro Technologie (nur für historische Jahre relevant)."]
[null,38,"D-Profilfaktoren","Table","Datenblatt: In den ÜNB-Jahresprognosen verwendete Profilfaktoren (nur für historische Jahre relevant)."]
[null,39,"D-Profilfaktoren-Marktprämie","Table","Datenblatt: In den ÜNB-Jahresprognosen für die Berechnung der Marktprämienzahlungen verwendete Profilfaktoren (nur für historische Jahre relevant)."]
[null,40,"D-Kontostand September","Table","Datenblatt: historische Kontostände, jeweils am 30.9. (nur für historische Jahre relevant)."]

{"sheet":"MOD-Berechnungen","index":9,"n_rows":402,"n_cols":36,"rows_kept":402,"cut":false,"hidden":true,"merged":[]}
[" ","Übersicht der ausgewählten Eingangsparameter (blau) und Berechnungen (grün)",null,null,"In diesem Tabellenblatt finden alle Berechnung in jährlicher Auflösung statt."]
[]
[null,null,null,null,"grün: Eingangsparameter"]
[null,null,null,null,"blau: Berechnungen"]
["ID","Szenario","Bearbeiter","Beschreibung",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,"zuletzt geändert","wann hinzu-gefügt",null,null,"Kommentar"]
[null,null,null,null,"Eingangsparameter"]
[7,{"$f":"'D-Future Strompreis'!B$6","v":"Referenz"},{"$f":"'D-Future Strompreis'!C$6","v":"fh"},{"$f":"'D-Future Strompreis'!D$6","v":"4,6 -> 6,0 ct/kWh"},"Future-Strompreis (nominal für historische Jahre, real für Prognosejahre) [Euro/MWh]",{"$f":"'D-Future Strompreis'!F$6","v":53.650480000000002},{"$f":"'D-Future Strompreis'!G$6","v":50.739089999999997},{"$f":"'D-Future Strompreis'!H$6","v":55.22},{"$f":"'D-Future Strompreis'!I$6","v":51.15},{"$f":"'D-Future Strompreis'!J$6","v":41.45},{"$f":"'D-Future Strompreis'!K$6","v":35.67},{"$f":"'D-Future Strompreis'!L$6","v":31.26},{"$f":"'D-Future Strompreis'!M$6","v":26.75},{"$f":"'D-Future Strompreis'!N$6","v":32.22},{"$f":"'D-Future Strompreis'!O$6","v":46.28},{"$f":"'D-Future Strompreis'!P$6","v":49.34},{"$f":"'D-Future Strompreis'!Q$6","v":50.86},{"$f":"'D-Future Strompreis'!R$6","v":52.2},{"$f":"'D-Future Strompreis'!S$6","v":54.01},{"$f":"'D-Future Strompreis'!T$6","v":54.509166666666665},{"$f":"'D-Future Strompreis'!U$6","v":55.008333333333333},{"$f":"'D-Future Strompreis'!V$6","v":55.5075},{"$f":"'D-Future Strompreis'!W$6","v":56.006666666666668},{"$f":"'D-Future Strompreis'!X$6","v":56.505833333333335},{"$f":"'D-Future Strompreis'!Y$6","v":57.004999999999995},{"$f":"'D-Future Strompreis'!Z$6","v":57.504166666666663},{"$f":"'D-Future Strompreis'!AA$6","v":58.00333333333333},{"$f":"'D-Future Strompreis'!AB$6","v":58.502499999999998},{"$f":"'D-Future Strompreis'!AC$6","v":59.001666666666665},{"$f":"'D-Future Strompreis'!AD$6","v":59.500833333333333},{"$f":"'D-Future Strompreis'!AE$6","v":60}]
[8,{"$f":"'D-Spot-Skalierungsfaktor'!B$6","v":"Referenz"},{"$f":"'D-Spot-Skalierungsfaktor'!C$6","v":"mh"},{"$f":"'D-Spot-Skalierungsfaktor'!D$6","v":"90%"},"Spot-Skalierungsfaktor [-]",{"$f":"'D-Spot-Skalierungsfaktor'!F$6","v":0},{"$f":"'D-Spot-Skalierungsfaktor'!G$6","v":0},{"$f":"'D-Spot-Skalierungsfaktor'!H$6","v":0},{"$f":"'D-Spot-Skalierungsfaktor'!I$6","v":0.68426197458455529},{"$f":"'D-Spot-Skalierungsfaktor'!J$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!K$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!L$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!M$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!N$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!O$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!P$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!Q$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!R$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!S$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!T$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!U$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!V$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!W$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!X$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!Y$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!Z$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!AA$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!AB$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!AC$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!AD$6","v":0.9},{"$f":"'D-Spot-Skalierungsfaktor'!AE$6","v":0.9}]
[9,{"$f":"'D-Liquiditätspuffer'!B$6","v":"Referenz"},{"$f":"'D-Liquiditätspuffer'!C$6","v":"mh"},{"$f":"'D-Liquiditätspuffer'!D$6","v":"ÜNB-Umlageberechnungen, danach 6%"},"Liquiditätsreserve [-]",{"$f":"'D-Liquiditätspuffer'!F$6","v":0},{"$f":"'D-Liquiditätspuffer'!G$6","v":0},{"$f":"'D-Liquiditätspuffer'!H$6","v":0.03},{"$f":"'D-Liquiditätspuffer'!I$6","v":0.1},{"$f":"'D-Liquiditätspuffer'!J$6","v":0.1},{"$f":"'D-Liquiditätspuffer'!K$6","v":0.1},{"$f":"'D-Liquiditätspuffer'!L$6","v":0.1},{"$f":"'D-Liquiditätspuffer'!M$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!N$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!O$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!P$6","v":0.08},{"$f":"'D-Liquiditätspuffer'!Q$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!R$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!S$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!T$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!U$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!V$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!W$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!X$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!Y$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!Z$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!AA$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!AB$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!AC$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!AD$6","v":0.06},{"$f":"'D-Liquiditätspuffer'!AE$6","v":0.06}]
[10,{"$f":"'D-Kontostand Vorjahr'!B$6","v":"Historisch"},{"$f":"'D-Kontostand Vorjahr'!C$6","v":"dr"},{"$f":"'D-Kontostand Vorjahr'!D$6","v":"ÜNB-Jahresprognosen"},"Kontostand September (nominal) [Euro]",{"$f":"'D-Kontostand Vorjahr'!F$6","v":0},{"$f":"'D-Kontostand Vorjahr'!G$6","v":-1.11629894236},{"$f":"'D-Kontostand Vorjahr'!H$6","v":-0.71124112144000007},{"$f":"'D-Kontostand Vorjahr'!I$6","v":-2.5889139132900003},{"$f":"'D-Kontostand Vorjahr'!J$6","v":-2.1969250054800002},{"$f":"'D-Kontostand Vorjahr'!K$6","v":1.38074493721},{"$f":"'D-Kontostand Vorjahr'!L$6","v":2.5211899999999998},{"$f":"'D-Kontostand Vorjahr'!M$6","v":1.9478101488699999},{"$f":"'D-Kontostand Vorjahr'!N$6","v":3.3292301430700002},{"$f":"'D-Kontostand Vorjahr'!O$6","v":3.6518353547200002},{"$f":"'D-Kontostand Vorjahr'!P$6","v":2.19040541733},{"$f":"'D-Kontostand Vorjahr'!Q$6","v":0},{"$f":"'D-Kontostand Vorjahr'!R$6","v":0},{"$f":"'D-Kontostand Vorjahr'!S$6","v":0},{"$f":"'D-Kontostand Vorjahr'!T$6","v":0},{"$f":"'D-Kontostand Vorjahr'!U$6","v":0},{"$f":"'D-Kontostand Vorjahr'!V$6","v":0},{"$f":"'D-Kontostand Vorjahr'!W$6","v":0},{"$f":"'D-Kontostand Vorjahr'!X$6","v":0},{"$f":"'D-Kontostand Vorjahr'!Y$6","v":0},{"$f":"'D-Kontostand Vorjahr'!Z$6","v":0},{"$f":"'D-Kontostand Vorjahr'!AA$6","v":0},{"$f":"'D-Kontostand Vorjahr'!AB$6","v":0},{"$f":"'D-Kontostand Vorjahr'!AC$6","v":0},{"$f":"'D-Kontostand Vorjahr'!AD$6","v":0},{"$f":"'D-Kontostand Vorjahr'!AE$6","v":0}]
[11,{"$f":"'D-Nettostromverbrauch'!B$6","v":"Referenz"},{"$f":"'D-Nettostromverbrauch'!C$6","v":"mh"},{"$f":"'D-Nettostromverbrauch'!D$6","v":"2020: ÜNB-Umlageberechnung 2019. Danach konstant"},"Nettostromverbrauch [TWh]",{"$f":"'D-Nettostromverbrauch'!F$6","v":535.4},{"$f":"'D-Nettostromverbrauch'!G$6","v":536.79999999999995},{"$f":"'D-Nettostromverbrauch'!H$6","v":540.29999999999995},{"$f":"'D-Nettostromverbrauch'!I$6","v":537.10000000000014},{"$f":"'D-Nettostromverbrauch'!J$6","v":529.87864653548297},{"$f":"'D-Nettostromverbrauch'!K$6","v":520.6},{"$f":"'D-Nettostromverbrauch'!L$6","v":511.6},{"$f":"'D-Nettostromverbrauch'!M$6","v":521.90464399999996},{"$f":"'D-Nettostromverbrauch'!N$6","v":524.64},{"$f":"'D-Nettostromverbrauch'!O$6","v":536.23646499999995},{"$f":"'D-Nettostromverbrauch'!P$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!Q$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!R$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!S$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!T$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!U$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!V$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!W$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!X$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!Y$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!Z$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!AA$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!AB$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!AC$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!AD$6","v":538.51776999999993},{"$f":"'D-Nettostromverbrauch'!AE$6","v":538.51776999999993}]
[12,{"$f":"'D-Privilegierter Letztverbrauch'!B$6","v":"Referenz"},{"$f":"'D-Privilegierter Letztverbrauch'!C$6","v":"mh"},{"$f":"'D-Privilegierter Letztverbrauch'!D$6","v":"MFP Referenz"},"Privilegierter Letztverbrauch [TWh]",{"$f":"'D-Privilegierter Letztverbrauch'!F$6","v":67.885999999999996},{"$f":"'D-Privilegierter Letztverbrauch'!G$6","v":74.729966079999997},{"$f":"'D-Privilegierter Letztverbrauch'!H$6","v":84.727446},{"$f":"'D-Privilegierter Letztverbrauch'!I$6","v":96.225492000000003},{"$f":"'D-Privilegierter Letztverbrauch'!J$6","v":106.52299099999999},{"$f":"'D-Privilegierter Letztverbrauch'!K$6","v":110.247},{"$f":"'D-Privilegierter Letztverbrauch'!L$6","v":103.9},{"$f":"'D-Privilegierter Letztverbrauch'!M$6","v":114.145597},{"$f":"'D-Privilegierter Letztverbrauch'!N$6","v":114.690017},{"$f":"'D-Privilegierter Letztverbrauch'!O$6","v":113.926688},{"$f":"'D-Privilegierter Letztverbrauch'!P$6","v":116.17166499999999},{"$f":"'D-Privilegierter Letztverbrauch'!Q$6","v":115.41},{"$f":"'D-Privilegierter Letztverbrauch'!R$6","v":114.57},{"$f":"'D-Privilegierter Letztverbrauch'!S$6","v":113.96},{"$f":"'D-Privilegierter Letztverbrauch'!T$6","v":113.13},{"$f":"'D-Privilegierter Letztverbrauch'!U$6","v":113.13},{"$f":"'D-Privilegierter Letztverbrauch'!V$6","v":113.13},{"$f":"'D-Privilegierter Letztverbrauch'!W$6","v":113.13},{"$f":"'D-Privilegierter Letztverbrauch'!X$6","v":113.13},{"$f":"'D-Privilegierter Letztverbrauch'!Y$6","v":113.13},{"$f":"'D-Privilegierter Letztverbrauch'!Z$6","v":113.13},{"$f":"'D-Privilegierter Letztverbrauch'!AA$6","v":113.13},{"$f":"'D-Privilegierter Letztverbrauch'!AB$6","v":113.13},{"$f":"'D-Privilegierter Letztverbrauch'!AC$6","v":113.13},{"$f":"'D-Privilegierter Letztverbrauch'!AD$6","v":113.13},{"$f":"'D-Privilegierter Letztverbrauch'!AE$6","v":113.13}]
[13,{"$f":"'D-Eigenverbrauch fossil Bestand'!B$6","v":"Referenz"},{"$f":"'D-Eigenverbrauch fossil Bestand'!C$6","v":"mh"},{"$f":"'D-Eigenverbrauch fossil Bestand'!D$6","v":"Eigenversorgung nach §61(3) aus ÜNB-Umlageberechnung für 2020"},"Eigenverbrauch fossile Bestandsanlagen [TWh]",{"$f":"'D-Eigenverbrauch fossil Bestand'!F$6","v":66.919000000000011},{"$f":"'D-Eigenverbrauch fossil Bestand'!G$6","v":54.256241999999979},{"$f":"'D-Eigenverbrauch fossil Bestand'!H$6","v":62.173272999999973},{"$f":"'D-Eigenverbrauch fossil Bestand'!I$6","v":52.680143000000065},{"$f":"'D-Eigenverbrauch fossil Bestand'!J$6","v":44.33},{"$f":"'D-Eigenverbrauch fossil Bestand'!K$6","v":57.291305999999999},{"$f":"'D-Eigenverbrauch fossil Bestand'!L$6","v":48.547290999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!M$6","v":60.951926519999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!N$6","v":61.173551851607797},{"$f":"'D-Eigenverbrauch fossil Bestand'!O$6","v":69.750429999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!P$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!Q$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!R$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!S$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!T$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!U$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!V$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!W$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!X$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!Y$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!Z$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!AA$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!AB$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!AC$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!AD$6","v":68.086641999999998},{"$f":"'D-Eigenverbrauch fossil Bestand'!AE$6","v":68.086641999999998}]
[14,{"$f":"'D-Eigenverbrauch KWK Neue'!B$6","v":"Referenz"},{"$f":"'D-Eigenverbrauch KWK Neue'!C$6","v":"mh"},{"$f":"'D-Eigenverbrauch KWK Neue'!D$6","v":"2020: ÜNB-Umlageberechnungen bis 2024, danach konstant"},"Eigenverbrauch KWK-Neuanlagen [TWh]",{"$f":"'D-Eigenverbrauch KWK Neue'!F$6","v":0},{"$f":"'D-Eigenverbrauch KWK Neue'!G$6","v":0},{"$f":"'D-Eigenverbrauch KWK Neue'!H$6","v":0},{"$f":"'D-Eigenverbrauch KWK Neue'!I$6","v":0},{"$f":"'D-Eigenverbrauch KWK Neue'!J$6","v":0},{"$f":"'D-Eigenverbrauch KWK Neue'!K$6","v":0.2},{"$f":"'D-Eigenverbrauch KWK Neue'!L$6","v":0.52702499999999997},{"$f":"'D-Eigenverbrauch KWK Neue'!M$6","v":0.79537799999999992},{"$f":"'D-Eigenverbrauch KWK Neue'!N$6","v":1.2451939999999999},{"$f":"'D-Eigenverbrauch KWK Neue'!O$6","v":2.9838139999999997},{"$f":"'D-Eigenverbrauch KWK Neue'!P$6","v":3.2852449999999997},{"$f":"'D-Eigenverbrauch KWK Neue'!Q$6","v":3.57},{"$f":"'D-Eigenverbrauch KWK Neue'!R$6","v":3.83},{"$f":"'D-Eigenverbrauch KWK Neue'!S$6","v":4.01},{"$f":"'D-Eigenverbrauch KWK Neue'!T$6","v":4.18},{"$f":"'D-Eigenverbrauch KWK Neue'!U$6","v":4.18},{"$f":"'D-Eigenverbrauch KWK Neue'!V$6","v":4.18},{"$f":"'D-Eigenverbrauch KWK Neue'!W$6","v":4.18},{"$f":"'D-Eigenverbrauch KWK Neue'!X$6","v":4.18},{"$f":"'D-Eigenverbrauch KWK Neue'!Y$6","v":4.18},{"$f":"'D-Eigenverbrauch KWK Neue'!Z$6","v":4.18},{"$f":"'D-Eigenverbrauch KWK Neue'!AA$6","v":4.18},{"$f":"'D-Eigenverbrauch KWK Neue'!AB$6","v":4.18},{"$f":"'D-Eigenverbrauch KWK Neue'!AC$6","v":4.18},{"$f":"'D-Eigenverbrauch KWK Neue'!AD$6","v":4.18},{"$f":"'D-Eigenverbrauch KWK Neue'!AE$6","v":4.18}]
[15,{"$f":"'D-Eigenverbrauch fossile Neue'!B$6","v":"Referenz"},{"$f":"'D-Eigenverbrauch fossile Neue'!C$6","v":"mh"},{"$f":"'D-Eigenverbrauch fossile Neue'!D$6","v":"Kein Neubau"},"Eigenverbrauch fossile Nicht-KWK-Neuanlagen [TWh]",{"$f":"'D-Eigenverbrauch fossile Neue'!F$6","v":0},{"$f":"'D-Eigenverbrauch fossile Neue'!G$6","v":0},{"$f":"'D-Eigenverbrauch fossile Neue'!H$6","v":0},{"$f":"'D-Eigenverbrauch fossile Neue'!I$6","v":0},{"$f":"'D-Eigenverbrauch fossile Neue'!J$6","v":0},{"$f":"'D-Eigenverbrauch fossile Neue'!K$6","v":0},{"$f":"'D-Eigenverbrauch fossile Neue'!L$6","v":0},{"$f":"'D-Eigenverbrauch fossile Neue'!M$6","v":1.1745889999999999},{"$f":"'D-Eigenverbrauch fossile Neue'!N$6","v":1.5439479999999999},{"$f":"'D-Eigenverbrauch fossile Neue'!O$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!P$6","v":3.6564139999999998},{"$f":"'D-Eigenverbrauch fossile Neue'!Q$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!R$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!S$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!T$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!U$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!V$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!W$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!X$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!Y$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!Z$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!AA$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!AB$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!AC$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!AD$6","v":2.5107649999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!AE$6","v":2.5107649999999997}]
[16,{"$f":"'D-Grünstromprivileg'!B$6","v":"Referenz"},{"$f":"'D-Grünstromprivileg'!C$6","v":"mh"},{"$f":"'D-Grünstromprivileg'!D$6","v":"ÜNB-Jahresprognosen und Prognos 2012; ab 2015 kein Grünstromprivileg mehr"},"Strommenge Grünstromprivileg [TWh]",{"$f":"'D-Grünstromprivileg'!F$6","v":0},{"$f":"'D-Grünstromprivileg'!G$6","v":24.664059639999998},{"$f":"'D-Grünstromprivileg'!H$6","v":6.3188509999999996},{"$f":"'D-Grünstromprivileg'!I$6","v":2.5983429999999998},{"$f":"'D-Grünstromprivileg'!J$6","v":5.9772400000000001},{"$f":"'D-Grünstromprivileg'!K$6","v":0},{"$f":"'D-Grünstromprivileg'!L$6","v":0},{"$f":"'D-Grünstromprivileg'!M$6","v":0},{"$f":"'D-Grünstromprivileg'!N$6","v":0},{"$f":"'D-Grünstromprivileg'!O$6","v":0},{"$f":"'D-Grünstromprivileg'!P$6","v":0},{"$f":"'D-Grünstromprivileg'!Q$6","v":0},{"$f":"'D-Grünstromprivileg'!R$6","v":0},{"$f":"'D-Grünstromprivileg'!S$6","v":0},{"$f":"'D-Grünstromprivileg'!T$6","v":0},{"$f":"'D-Grünstromprivileg'!U$6","v":0},{"$f":"'D-Grünstromprivileg'!V$6","v":0},{"$f":"'D-Grünstromprivileg'!W$6","v":0},{"$f":"'D-Grünstromprivileg'!X$6","v":0},{"$f":"'D-Grünstromprivileg'!Y$6","v":0},{"$f":"'D-Grünstromprivileg'!Z$6","v":0},{"$f":"'D-Grünstromprivileg'!AA$6","v":0},{"$f":"'D-Grünstromprivileg'!AB$6","v":0},{"$f":"'D-Grünstromprivileg'!AC$6","v":0},{"$f":"'D-Grünstromprivileg'!AD$6","v":0},{"$f":"'D-Grünstromprivileg'!AE$6","v":0}]
[17,{"$f":"'D-Umlage priv. Letztverbrauch'!B$6","v":"Referenz"},{"$f":"'D-Umlage priv. Letztverbrauch'!C$6","v":"cl"},{"$f":"'D-Umlage priv. Letztverbrauch'!D$6","v":"15% (gem. EEG 2014)"},"Anteil an Umlage für privilegierte Letztverbraucher [-]",{"$f":"'D-Umlage priv. Letztverbrauch'!F$6","v":2.4421006724375267E-2},{"$f":"'D-Umlage priv. Letztverbrauch'!G$6","v":1.416149742259081E-2},{"$f":"'D-Umlage priv. Letztverbrauch'!H$6","v":1.3920264634567114E-2},{"$f":"'D-Umlage priv. Letztverbrauch'!I$6","v":6.442107437727964E-3},{"$f":"'D-Umlage priv. Letztverbrauch'!J$6","v":2.083534312096447E-2},{"$f":"'D-Umlage priv. Letztverbrauch'!K$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!L$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!M$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!N$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!O$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!P$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!Q$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!R$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!S$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!T$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!U$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!V$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!W$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!X$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!Y$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!Z$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!AA$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!AB$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!AC$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!AD$6","v":0.15},{"$f":"'D-Umlage priv. Letztverbrauch'!AE$6","v":0.15}]
[18,{"$f":"'D-Faktor Zusatzprivilegierung'!B$6","v":"Referenz"},{"$f":"'D-Faktor Zusatzprivilegierung'!C$6","v":"mh"},{"$f":"'D-Faktor Zusatzprivilegierung'!D$6","v":"Bis 2020: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)"},"Faktor für zusätzliche Privilegierungsmechanismen [-]",{"$f":"'D-Faktor Zusatzprivilegierung'!F$6","v":0},{"$f":"'D-Faktor Zusatzprivilegierung'!G$6","v":0},{"$f":"'D-Faktor Zusatzprivilegierung'!H$6","v":0},{"$f":"'D-Faktor Zusatzprivilegierung'!I$6","v":0},{"$f":"'D-Faktor Zusatzprivilegierung'!J$6","v":0},{"$f":"'D-Faktor Zusatzprivilegierung'!K$6","v":0.53400000000000003},{"$f":"'D-Faktor Zusatzprivilegierung'!L$6","v":0.502},{"$f":"'D-Faktor Zusatzprivilegierung'!M$6","v":0.61956606648897039},{"$f":"'D-Faktor Zusatzprivilegierung'!N$6","v":0.59982457576591419},{"$f":"'D-Faktor Zusatzprivilegierung'!O$6","v":0.61796806733819043},{"$f":"'D-Faktor Zusatzprivilegierung'!P$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!Q$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!R$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!S$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!T$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!U$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!V$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!W$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!X$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!Y$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!Z$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!AA$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!AB$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!AC$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!AD$6","v":0.62235249305977924},{"$f":"'D-Faktor Zusatzprivilegierung'!AE$6","v":0.62235249305977924}]
[19,null,null,null,"Anteil an Umlage für Eigenverbrauch aus Bestandsanlagen [-]",{"$f":"'D-Umlage EV Bestand'!F$6","v":0},{"$f":"'D-Umlage EV Bestand'!G$6","v":0},{"$f":"'D-Umlage EV Bestand'!H$6","v":0},{"$f":"'D-Umlage EV Bestand'!I$6","v":0},{"$f":"'D-Umlage EV Bestand'!J$6","v":0},{"$f":"'D-Umlage EV Bestand'!K$6","v":0},{"$f":"'D-Umlage EV Bestand'!L$6","v":0},{"$f":"'D-Umlage EV Bestand'!M$6","v":0},{"$f":"'D-Umlage EV Bestand'!N$6","v":0},{"$f":"'D-Umlage EV Bestand'!O$6","v":0},{"$f":"'D-Umlage EV Bestand'!P$6","v":0},{"$f":"'D-Umlage EV Bestand'!Q$6","v":0},{"$f":"'D-Umlage EV Bestand'!R$6","v":0},{"$f":"'D-Umlage EV Bestand'!S$6","v":0},{"$f":"'D-Umlage EV Bestand'!T$6","v":0},{"$f":"'D-Umlage EV Bestand'!U$6","v":0},{"$f":"'D-Umlage EV Bestand'!V$6","v":0},{"$f":"'D-Umlage EV Bestand'!W$6","v":0},{"$f":"'D-Umlage EV Bestand'!X$6","v":0},{"$f":"'D-Umlage EV Bestand'!Y$6","v":0},{"$f":"'D-Umlage EV Bestand'!Z$6","v":0},{"$f":"'D-Umlage EV Bestand'!AA$6","v":0},{"$f":"'D-Umlage EV Bestand'!AB$6","v":0},{"$f":"'D-Umlage EV Bestand'!AC$6","v":0},{"$f":"'D-Umlage EV Bestand'!AD$6","v":0},{"$f":"'D-Umlage EV Bestand'!AE$6","v":0},"v2.1.4","v2.1.4"]
[20,{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!B$6","v":"Referenz"},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!C$6","v":"mh"},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!D$6","v":"gem. EEG 2017, ab 2020 konstant 38%"},"Anteil an Umlage für Eigenverbrauch aus Solar- und KWK-Neuanlagen [-]",{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!F$6","v":0},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!G$6","v":0},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!H$6","v":0},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!I$6","v":0},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!J$6","v":0},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!K$6","v":0.3},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!L$6","v":0.35},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!M$6","v":0.40000062775558548},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!N$6","v":0.33640703685486462},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!O$6","v":0.36296708149217022},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!P$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!Q$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!R$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!S$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!T$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!U$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!V$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!W$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!X$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!Y$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!Z$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!AA$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!AB$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!AC$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!AD$6","v":0.37707011244336597},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!AE$6","v":0.37707011244336597}]
[21,{"$f":"'D-Umlage Eigenverb fossile Neue'!B$6","v":"Referenz"},{"$f":"'D-Umlage Eigenverb fossile Neue'!C$6","v":"mh"},{"$f":"'D-Umlage Eigenverb fossile Neue'!D$6","v":"100% (gem. EEG 2014)"},"Anteil an Umlage für Eigenverbrauch aus fossilen Nicht-KWK-Neuanlagen [-]",{"$f":"'D-Umlage Eigenverb fossile Neue'!F$6","v":0},{"$f":"'D-Umlage Eigenverb fossile Neue'!G$6","v":0},{"$f":"'D-Umlage Eigenverb fossile Neue'!H$6","v":0},{"$f":"'D-Umlage Eigenverb fossile Neue'!I$6","v":0},{"$f":"'D-Umlage Eigenverb fossile Neue'!J$6","v":0},{"$f":"'D-Umlage Eigenverb fossile Neue'!K$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!L$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!M$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!N$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!O$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!P$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!Q$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!R$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!S$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!T$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!U$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!V$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!W$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!X$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!Y$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!Z$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!AA$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!AB$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!AC$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!AD$6","v":1},{"$f":"'D-Umlage Eigenverb fossile Neue'!AE$6","v":1}]
[22,{"$f":"'D-Umlagereduktion Grünstrom'!B$6","v":"Referenz"},{"$f":"'D-Umlagereduktion Grünstrom'!C$6","v":"mh"},{"$f":"'D-Umlagereduktion Grünstrom'!D$6","v":"ÜNB-Jahresprognosen. Abzug von Umlage in Höhe der Umlage (100% Befreiung) von 2009-2011, Abzug von 2ct/kWh in 2012 und 2013."},"Umlagereduktion Grünstromprivileg (nominal) [Euro/MWh]",{"$f":"'D-Umlagereduktion Grünstrom'!F$6","v":20.47},{"$f":"'D-Umlagereduktion Grünstrom'!G$6","v":35.31},{"$f":"'D-Umlagereduktion Grünstrom'!H$6","v":20},{"$f":"'D-Umlagereduktion Grünstrom'!I$6","v":20},{"$f":"'D-Umlagereduktion Grünstrom'!J$6","v":20},{"$f":"'D-Umlagereduktion Grünstrom'!K$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!L$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!M$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!N$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!O$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!P$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!Q$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!R$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!S$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!T$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!U$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!V$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!W$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!X$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!Y$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!Z$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!AA$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!AB$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!AC$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!AD$6","v":0},{"$f":"'D-Umlagereduktion Grünstrom'!AE$6","v":0}]
[23,{"$f":"'D-vermiedene Netzentgelte'!B$6","v":"Referenz"},{"$f":"'D-vermiedene Netzentgelte'!C$6","v":"mh"},{"$f":"'D-vermiedene Netzentgelte'!D$6","v":"4,82€/MWh"},"vermiedene Netzentgelte (nominal für historische Jahre, real für Prognosejahre) [Euro/MWh]",{"$f":"'D-vermiedene Netzentgelte'!F$6","v":3.6986274118651017},{"$f":"'D-vermiedene Netzentgelte'!G$6","v":3.67623039746714},{"$f":"'D-vermiedene Netzentgelte'!H$6","v":3.8466309856018386},{"$f":"'D-vermiedene Netzentgelte'!I$6","v":3.7273122127772123},{"$f":"'D-vermiedene Netzentgelte'!J$6","v":4.6460245701332967},{"$f":"'D-vermiedene Netzentgelte'!K$6","v":4.6631872317218352},{"$f":"'D-vermiedene Netzentgelte'!L$6","v":4.8191604494594991},{"$f":"'D-vermiedene Netzentgelte'!M$6","v":7.7231242789896131},{"$f":"'D-vermiedene Netzentgelte'!N$6","v":6.3391841590858826},{"$f":"'D-vermiedene Netzentgelte'!O$6","v":7.3821193026159877},{"$f":"'D-vermiedene Netzentgelte'!P$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!Q$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!R$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!S$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!T$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!U$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!V$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!W$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!X$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!Y$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!Z$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!AA$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!AB$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!AC$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!AD$6","v":7.0575324728422038},{"$f":"'D-vermiedene Netzentgelte'!AE$6","v":7.0575324728422038}]
[24,{"$f":"'D-Sonstige Kosten'!B$6","v":"Referenz"},{"$f":"'D-Sonstige Kosten'!C$6","v":"mh"},{"$f":"'D-Sonstige Kosten'!D$6","v":"0,06Mrd. €"},"sonstige Kosten (nominal für historische Jahre, real für Prognosejahre)  [Mrd. Euro]",{"$f":"'D-Sonstige Kosten'!F$6","v":0.38450000000000001},{"$f":"'D-Sonstige Kosten'!G$6","v":0.42218865985000004},{"$f":"'D-Sonstige Kosten'!H$6","v":0.23028867101000003},{"$f":"'D-Sonstige Kosten'!I$6","v":0.15466122681000002},{"$f":"'D-Sonstige Kosten'!J$6","v":0.29887697133000007},{"$f":"'D-Sonstige Kosten'!K$6","v":0.19595140036000003},{"$f":"'D-Sonstige Kosten'!L$6","v":0.13908307713999998},{"$f":"'D-Sonstige Kosten'!M$6","v":0.14340741743000002},{"$f":"'D-Sonstige Kosten'!N$6","v":6.8122188890000004E-2},{"$f":"'D-Sonstige Kosten'!O$6","v":7.0404653730000002E-2},{"$f":"'D-Sonstige Kosten'!P$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!Q$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!R$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!S$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!T$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!U$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!V$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!W$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!X$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!Y$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!Z$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!AA$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!AB$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!AC$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!AD$6","v":6.4167895450000012E-2},{"$f":"'D-Sonstige Kosten'!AE$6","v":6.4167895450000012E-2}]
[25,null,null,null,"jährliche Inflationsrate [-]",{"$f":"'D-Inflationsrate'!F6","v":1.1000000000000001E-2},{"$f":"'D-Inflationsrate'!G6","v":2.1000000000000001E-2},{"$f":"'D-Inflationsrate'!H6","v":0.02},{"$f":"'D-Inflationsrate'!I6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!J6","v":9.0000000000000011E-3},{"$f":"'D-Inflationsrate'!K6","v":3.0000000000000001E-3},{"$f":"'D-Inflationsrate'!L6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!M6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!N6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!O6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!P6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!Q6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!R6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!S6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!T6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!U6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!V6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!W6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!X6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!Y6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!Z6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!AA6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!AB6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!AC6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!AD6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!AE6","v":1.4999999999999999E-2},"v2.1.11","v2.1.11"]
[26,null,null,null,"Umrechnungsfaktor real  zu nominal [-]",{"$f":"IF(F5<ControlPanel!$D$60,G26/(1+G25),IF(F5>ControlPanel!$D$60,E26*(1+F25),1))","v":0.8807482230552508},{"$f":"IF(G5<ControlPanel!$D$60,H26/(1+H25),IF(G5>ControlPanel!$D$60,F26*(1+G25),1))","v":0.89924393573941097},{"$f":"IF(H5<ControlPanel!$D$60,I26/(1+I25),IF(H5>ControlPanel!$D$60,G26*(1+H25),1))","v":0.91722881445419924},{"$f":"IF(I5<ControlPanel!$D$60,J26/(1+J25),IF(I5>ControlPanel!$D$60,H26*(1+I25),1))","v":0.93098724667101218},{"$f":"IF(J5<ControlPanel!$D$60,K26/(1+K25),IF(J5>ControlPanel!$D$60,I26*(1+J25),1))","v":0.93936613189105123},{"$f":"IF(K5<ControlPanel!$D$60,L26/(1+L25),IF(K5>ControlPanel!$D$60,J26*(1+K25),1))","v":0.94218423028672427},{"$f":"IF(L5<ControlPanel!$D$60,M26/(1+M25),IF(L5>ControlPanel!$D$60,K26*(1+L25),1))","v":0.95631699374102508},{"$f":"IF(M5<ControlPanel!$D$60,N26/(1+N25),IF(M5>ControlPanel!$D$60,L26*(1+M25),1))","v":0.97066174864714039},{"$f":"IF(N5<ControlPanel!$D$60,O26/(1+O25),IF(N5>ControlPanel!$D$60,M26*(1+N25),1))","v":0.98522167487684742},{"$f":"IF(O5<ControlPanel!$D$60,P26/(1+P25),IF(O5>ControlPanel!$D$60,N26*(1+O25),1))","v":1},{"$f":"IF(P5<ControlPanel!$D$60,Q26/(1+Q25),IF(P5>ControlPanel!$D$60,O26*(1+P25),1))","v":1.0149999999999999},{"$f":"IF(Q5<ControlPanel!$D$60,R26/(1+R25),IF(Q5>ControlPanel!$D$60,P26*(1+Q25),1))","v":1.0302249999999997},{"$f":"IF(R5<ControlPanel!$D$60,S26/(1+S25),IF(R5>ControlPanel!$D$60,Q26*(1+R25),1))","v":1.0456783749999996},{"$f":"IF(S5<ControlPanel!$D$60,T26/(1+T25),IF(S5>ControlPanel!$D$60,R26*(1+S25),1))","v":1.0613635506249994},{"$f":"IF(T5<ControlPanel!$D$60,U26/(1+U25),IF(T5>ControlPanel!$D$60,S26*(1+T25),1))","v":1.0772840038843743},{"$f":"IF(U5<ControlPanel!$D$60,V26/(1+V25),IF(U5>ControlPanel!$D$60,T26*(1+U25),1))","v":1.0934432639426397},{"$f":"IF(V5<ControlPanel!$D$60,W26/(1+W25),IF(V5>ControlPanel!$D$60,U26*(1+V25),1))","v":1.1098449129017791},{"$f":"IF(W5<ControlPanel!$D$60,X26/(1+X25),IF(W5>ControlPanel!$D$60,V26*(1+W25),1))","v":1.1264925865953057},{"$f":"IF(X5<ControlPanel!$D$60,Y26/(1+Y25),IF(X5>ControlPanel!$D$60,W26*(1+X25),1))","v":1.1433899753942351},{"$f":"IF(Y5<ControlPanel!$D$60,Z26/(1+Z25),IF(Y5>ControlPanel!$D$60,X26*(1+Y25),1))","v":1.1605408250251485},{"$f":"IF(Z5<ControlPanel!$D$60,AA26/(1+AA25),IF(Z5>ControlPanel!$D$60,Y26*(1+Z25),1))","v":1.1779489374005256},{"$f":"IF(AA5<ControlPanel!$D$60,AB26/(1+AB25),IF(AA5>ControlPanel!$D$60,Z26*(1+AA25),1))","v":1.1956181714615335},{"$f":"IF(AB5<ControlPanel!$D$60,AC26/(1+AC25),IF(AB5>ControlPanel!$D$60,AA26*(1+AB25),1))","v":1.2135524440334564},{"$f":"IF(AC5<ControlPanel!$D$60,AD26/(1+AD25),IF(AC5>ControlPanel!$D$60,AB26*(1+AC25),1))","v":1.2317557306939582},{"$f":"IF(AD5<ControlPanel!$D$60,AE26/(1+AE25),IF(AD5>ControlPanel!$D$60,AC26*(1+AD25),1))","v":1.2502320666543674},{"$f":"IF(AE5<ControlPanel!$D$60,AF26/(1+AF25),IF(AE5>ControlPanel!$D$60,AD26*(1+AE25),1))","v":1.2689855476541827},"v3.1.3","v2.1.11",null,null,"mit diesem Faktor werden reale Zahlungen (bezugsjahr 2015) multipliziert, um sie in nominale Zahlungen umzurechnen."]
[27]
[28,null,null,null,"Profilfaktoren [-]"]
[29,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Wasser",{"$f":"'D-Profilfaktoren'!G$6","v":1},{"$f":"'D-Profilfaktoren'!H$6","v":1},{"$f":"'D-Profilfaktoren'!I$6","v":1},{"$f":"'D-Profilfaktoren'!J$6","v":1},{"$f":"'D-Profilfaktoren'!K$6","v":1},{"$f":"'D-Profilfaktoren'!L$6","v":1},{"$f":"'D-Profilfaktoren'!M$6","v":1},{"$f":"'D-Profilfaktoren'!N$6","v":1},{"$f":"'D-Profilfaktoren'!O$6","v":1},{"$f":"'D-Profilfaktoren'!P$6","v":1},{"$f":"'D-Profilfaktoren'!Q$6","v":1},{"$f":"'D-Profilfaktoren'!R$6","v":1},{"$f":"'D-Profilfaktoren'!S$6","v":1},{"$f":"'D-Profilfaktoren'!T$6","v":1},{"$f":"'D-Profilfaktoren'!U$6","v":1},{"$f":"'D-Profilfaktoren'!V$6","v":1},{"$f":"'D-Profilfaktoren'!W$6","v":1},{"$f":"'D-Profilfaktoren'!X$6","v":1},{"$f":"'D-Profilfaktoren'!Y$6","v":1},{"$f":"'D-Profilfaktoren'!Z$6","v":1},{"$f":"'D-Profilfaktoren'!AA$6","v":1},{"$f":"'D-Profilfaktoren'!AB$6","v":1},{"$f":"'D-Profilfaktoren'!AC$6","v":1},{"$f":"'D-Profilfaktoren'!AD$6","v":1},{"$f":"'D-Profilfaktoren'!AE$6","v":1},{"$f":"'D-Profilfaktoren'!AF$6","v":1}]
[30,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Gas",{"$f":"'D-Profilfaktoren'!G$7","v":1},{"$f":"'D-Profilfaktoren'!H$7","v":1},{"$f":"'D-Profilfaktoren'!I$7","v":1},{"$f":"'D-Profilfaktoren'!J$7","v":1},{"$f":"'D-Profilfaktoren'!K$7","v":1},{"$f":"'D-Profilfaktoren'!L$7","v":1},{"$f":"'D-Profilfaktoren'!M$7","v":1},{"$f":"'D-Profilfaktoren'!N$7","v":1},{"$f":"'D-Profilfaktoren'!O$7","v":1},{"$f":"'D-Profilfaktoren'!P$7","v":1},{"$f":"'D-Profilfaktoren'!Q$7","v":1},{"$f":"'D-Profilfaktoren'!R$7","v":1},{"$f":"'D-Profilfaktoren'!S$7","v":1},{"$f":"'D-Profilfaktoren'!T$7","v":1},{"$f":"'D-Profilfaktoren'!U$7","v":1},{"$f":"'D-Profilfaktoren'!V$7","v":1},{"$f":"'D-Profilfaktoren'!W$7","v":1},{"$f":"'D-Profilfaktoren'!X$7","v":1},{"$f":"'D-Profilfaktoren'!Y$7","v":1},{"$f":"'D-Profilfaktoren'!Z$7","v":1},{"$f":"'D-Profilfaktoren'!AA$7","v":1},{"$f":"'D-Profilfaktoren'!AB$7","v":1},{"$f":"'D-Profilfaktoren'!AC$7","v":1},{"$f":"'D-Profilfaktoren'!AD$7","v":1},{"$f":"'D-Profilfaktoren'!AE$7","v":1},{"$f":"'D-Profilfaktoren'!AF$7","v":1}]
[31,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Biomasse",{"$f":"'D-Profilfaktoren'!G$8","v":1},{"$f":"'D-Profilfaktoren'!H$8","v":1},{"$f":"'D-Profilfaktoren'!I$8","v":1},{"$f":"'D-Profilfaktoren'!J$8","v":1},{"$f":"'D-Profilfaktoren'!K$8","v":1},{"$f":"'D-Profilfaktoren'!L$8","v":1},{"$f":"'D-Profilfaktoren'!M$8","v":1},{"$f":"'D-Profilfaktoren'!N$8","v":1},{"$f":"'D-Profilfaktoren'!O$8","v":1},{"$f":"'D-Profilfaktoren'!P$8","v":1},{"$f":"'D-Profilfaktoren'!Q$8","v":1},{"$f":"'D-Profilfaktoren'!R$8","v":1},{"$f":"'D-Profilfaktoren'!S$8","v":1},{"$f":"'D-Profilfaktoren'!T$8","v":1},{"$f":"'D-Profilfaktoren'!U$8","v":1},{"$f":"'D-Profilfaktoren'!V$8","v":1},{"$f":"'D-Profilfaktoren'!W$8","v":1},{"$f":"'D-Profilfaktoren'!X$8","v":1},{"$f":"'D-Profilfaktoren'!Y$8","v":1},{"$f":"'D-Profilfaktoren'!Z$8","v":1},{"$f":"'D-Profilfaktoren'!AA$8","v":1},{"$f":"'D-Profilfaktoren'!AB$8","v":1},{"$f":"'D-Profilfaktoren'!AC$8","v":1},{"$f":"'D-Profilfaktoren'!AD$8","v":1},{"$f":"'D-Profilfaktoren'!AE$8","v":1},{"$f":"'D-Profilfaktoren'!AF$8","v":1}]
[32,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Geothermie",{"$f":"'D-Profilfaktoren'!G$9","v":1},{"$f":"'D-Profilfaktoren'!H$9","v":1},{"$f":"'D-Profilfaktoren'!I$9","v":1},{"$f":"'D-Profilfaktoren'!J$9","v":1},{"$f":"'D-Profilfaktoren'!K$9","v":1},{"$f":"'D-Profilfaktoren'!L$9","v":1},{"$f":"'D-Profilfaktoren'!M$9","v":1},{"$f":"'D-Profilfaktoren'!N$9","v":1},{"$f":"'D-Profilfaktoren'!O$9","v":1},{"$f":"'D-Profilfaktoren'!P$9","v":1},{"$f":"'D-Profilfaktoren'!Q$9","v":1},{"$f":"'D-Profilfaktoren'!R$9","v":1},{"$f":"'D-Profilfaktoren'!S$9","v":1},{"$f":"'D-Profilfaktoren'!T$9","v":1},{"$f":"'D-Profilfaktoren'!U$9","v":1},{"$f":"'D-Profilfaktoren'!V$9","v":1},{"$f":"'D-Profilfaktoren'!W$9","v":1},{"$f":"'D-Profilfaktoren'!X$9","v":1},{"$f":"'D-Profilfaktoren'!Y$9","v":1},{"$f":"'D-Profilfaktoren'!Z$9","v":1},{"$f":"'D-Profilfaktoren'!AA$9","v":1},{"$f":"'D-Profilfaktoren'!AB$9","v":1},{"$f":"'D-Profilfaktoren'!AC$9","v":1},{"$f":"'D-Profilfaktoren'!AD$9","v":1},{"$f":"'D-Profilfaktoren'!AE$9","v":1},{"$f":"'D-Profilfaktoren'!AF$9","v":1}]
[33,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Wind Onshore",{"$f":"'D-Profilfaktoren'!G$10","v":0.82750000000000001},{"$f":"'D-Profilfaktoren'!H$10","v":0.82},{"$f":"'D-Profilfaktoren'!I$10","v":0.90500000000000003},{"$f":"'D-Profilfaktoren'!J$10","v":0.88900000000000001},{"$f":"'D-Profilfaktoren'!K$10","v":0.85099999999999998},{"$f":"'D-Profilfaktoren'!L$10","v":0.84899999999999998},{"$f":"'D-Profilfaktoren'!M$10","v":0.88},{"$f":"'D-Profilfaktoren'!N$10","v":0.873},{"$f":"'D-Profilfaktoren'!O$10","v":0.82699999999999996},{"$f":"'D-Profilfaktoren'!P$10","v":0.78400000000000003},{"$f":"'D-Profilfaktoren'!Q$10","v":0.89200000000000002},{"$f":"'D-Profilfaktoren'!R$10","v":0.876},{"$f":"'D-Profilfaktoren'!S$10","v":0.88400000000000001},{"$f":"'D-Profilfaktoren'!T$10","v":0.86799999999999999},{"$f":"'D-Profilfaktoren'!U$10","v":0.82499999999999996},{"$f":"'D-Profilfaktoren'!V$10","v":0.80315384615384611},{"$f":"'D-Profilfaktoren'!W$10","v":0.78130769230769226},{"$f":"'D-Profilfaktoren'!X$10","v":0.75946153846153841},{"$f":"'D-Profilfaktoren'!Y$10","v":0.73761538461538456},{"$f":"'D-Profilfaktoren'!Z$10","v":0.71576923076923071},{"$f":"'D-Profilfaktoren'!AA$10","v":0.69392307692307686},{"$f":"'D-Profilfaktoren'!AB$10","v":0.67207692307692302},{"$f":"'D-Profilfaktoren'!AC$10","v":0.65023076923076917},{"$f":"'D-Profilfaktoren'!AD$10","v":0.62838461538461532},{"$f":"'D-Profilfaktoren'!AE$10","v":0.60653846153846147},{"$f":"'D-Profilfaktoren'!AF$10","v":0.6}]
[34,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Wind Offshore",{"$f":"'D-Profilfaktoren'!G$11","v":0.82750000000000001},{"$f":"'D-Profilfaktoren'!H$11","v":0.82},{"$f":"'D-Profilfaktoren'!I$11","v":1.02},{"$f":"'D-Profilfaktoren'!J$11","v":0.997},{"$f":"'D-Profilfaktoren'!K$11","v":0.91800000000000004},{"$f":"'D-Profilfaktoren'!L$11","v":0.94099999999999995},{"$f":"'D-Profilfaktoren'!M$11","v":0.98},{"$f":"'D-Profilfaktoren'!N$11","v":0.92100000000000004},{"$f":"'D-Profilfaktoren'!O$11","v":0.90600000000000003},{"$f":"'D-Profilfaktoren'!P$11","v":0.91300000000000003},{"$f":"'D-Profilfaktoren'!Q$11","v":0.92200000000000004},{"$f":"'D-Profilfaktoren'!R$11","v":0.90700000000000003},{"$f":"'D-Profilfaktoren'!S$11","v":0.91600000000000004},{"$f":"'D-Profilfaktoren'!T$11","v":0.90600000000000003},{"$f":"'D-Profilfaktoren'!U$11","v":0.871},{"$f":"'D-Profilfaktoren'!V$11","v":0.85438461538461541},{"$f":"'D-Profilfaktoren'!W$11","v":0.83776923076923082},{"$f":"'D-Profilfaktoren'!X$11","v":0.82115384615384623},{"$f":"'D-Profilfaktoren'!Y$11","v":0.80453846153846165},{"$f":"'D-Profilfaktoren'!Z$11","v":0.78792307692307706},{"$f":"'D-Profilfaktoren'!AA$11","v":0.77130769230769247},{"$f":"'D-Profilfaktoren'!AB$11","v":0.75469230769230788},{"$f":"'D-Profilfaktoren'!AC$11","v":0.7380769230769233},{"$f":"'D-Profilfaktoren'!AD$11","v":0.72146153846153871},{"$f":"'D-Profilfaktoren'!AE$11","v":0.70484615384615412},{"$f":"'D-Profilfaktoren'!AF$11","v":0.7}]
[35,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Solar",{"$f":"'D-Profilfaktoren'!G$12","v":1.2},{"$f":"'D-Profilfaktoren'!H$12","v":1.2},{"$f":"'D-Profilfaktoren'!I$12","v":1.046},{"$f":"'D-Profilfaktoren'!J$12","v":0.98099999999999998},{"$f":"'D-Profilfaktoren'!K$12","v":1.0109999999999999},{"$f":"'D-Profilfaktoren'!L$12","v":0.84899999999999998},{"$f":"'D-Profilfaktoren'!M$12","v":0.98},{"$f":"'D-Profilfaktoren'!N$12","v":0.997},{"$f":"'D-Profilfaktoren'!O$12","v":0.95},{"$f":"'D-Profilfaktoren'!P$12","v":0.98899999999999999},{"$f":"'D-Profilfaktoren'!Q$12","v":0.95299999999999996},{"$f":"'D-Profilfaktoren'!R$12","v":0.93400000000000005},{"$f":"'D-Profilfaktoren'!S$12","v":0.91700000000000004},{"$f":"'D-Profilfaktoren'!T$12","v":0.90200000000000002},{"$f":"'D-Profilfaktoren'!U$12","v":0.89100000000000001},{"$f":"'D-Profilfaktoren'!V$12","v":0.86661538461538468},{"$f":"'D-Profilfaktoren'!W$12","v":0.84223076923076934},{"$f":"'D-Profilfaktoren'!X$12","v":0.817846153846154},{"$f":"'D-Profilfaktoren'!Y$12","v":0.79346153846153866},{"$f":"'D-Profilfaktoren'!Z$12","v":0.76907692307692332},{"$f":"'D-Profilfaktoren'!AA$12","v":0.74469230769230799},{"$f":"'D-Profilfaktoren'!AB$12","v":0.72030769230769265},{"$f":"'D-Profilfaktoren'!AC$12","v":0.69592307692307731},{"$f":"'D-Profilfaktoren'!AD$12","v":0.67153846153846197},{"$f":"'D-Profilfaktoren'!AE$12","v":0.64715384615384663},{"$f":"'D-Profilfaktoren'!AF$12","v":0.6}]
[36]
["36.01",null,null,null,"Profilfaktoren ÜNB Marktprämie [-]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"neu hinzugefügt"]
["36.02",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Wasser",{"$f":"'D-Profilfaktoren_Marktprämie'!G6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!H6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!I6","v":0.997},{"$f":"'D-Profilfaktoren_Marktprämie'!J6","v":0.99499999999999988},{"$f":"'D-Profilfaktoren_Marktprämie'!K6","v":0.999},{"$f":"'D-Profilfaktoren_Marktprämie'!L6","v":0.98105590087551808},{"$f":"'D-Profilfaktoren_Marktprämie'!M6","v":0.9956912515825258},{"$f":"'D-Profilfaktoren_Marktprämie'!N6","v":1.0116209702340726},{"$f":"'D-Profilfaktoren_Marktprämie'!O6","v":0.9709722384042121},{"$f":"'D-Profilfaktoren_Marktprämie'!P6","v":0.86677709396424174},{"$f":"'D-Profilfaktoren_Marktprämie'!Q6","v":0.90209234807398175},{"$f":"'D-Profilfaktoren_Marktprämie'!R6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!S6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!T6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!U6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!V6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!W6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!X6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Y6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Z6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AA6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AB6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AC6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AD6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AE6","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AF6","v":0},null,null,null,null,"neu hinzugefügt"]
["36.03",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Gas",{"$f":"'D-Profilfaktoren_Marktprämie'!G7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!H7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!I7","v":1},{"$f":"'D-Profilfaktoren_Marktprämie'!J7","v":1},{"$f":"'D-Profilfaktoren_Marktprämie'!K7","v":1.0009999999999999},{"$f":"'D-Profilfaktoren_Marktprämie'!L7","v":0.97717321179556171},{"$f":"'D-Profilfaktoren_Marktprämie'!M7","v":1.0002629114025319},{"$f":"'D-Profilfaktoren_Marktprämie'!N7","v":1.0049373882866919},{"$f":"'D-Profilfaktoren_Marktprämie'!O7","v":0.97058959073921358},{"$f":"'D-Profilfaktoren_Marktprämie'!P7","v":0.86662455275027428},{"$f":"'D-Profilfaktoren_Marktprämie'!Q7","v":0.90281181980152869},{"$f":"'D-Profilfaktoren_Marktprämie'!R7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!S7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!T7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!U7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!V7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!W7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!X7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Y7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Z7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AA7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AB7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AC7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AD7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AE7","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AF7","v":0},null,null,null,null,"neu hinzugefügt"]
["36.04",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Biomasse",{"$f":"'D-Profilfaktoren_Marktprämie'!G8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!H8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!I8","v":1},{"$f":"'D-Profilfaktoren_Marktprämie'!J8","v":1},{"$f":"'D-Profilfaktoren_Marktprämie'!K8","v":1},{"$f":"'D-Profilfaktoren_Marktprämie'!L8","v":0.97709594916872755},{"$f":"'D-Profilfaktoren_Marktprämie'!M8","v":1.0002385970999215},{"$f":"'D-Profilfaktoren_Marktprämie'!N8","v":1.0063944731686187},{"$f":"'D-Profilfaktoren_Marktprämie'!O8","v":0.9705803052660652},{"$f":"'D-Profilfaktoren_Marktprämie'!P8","v":0.86662613565660029},{"$f":"'D-Profilfaktoren_Marktprämie'!Q8","v":0.903426744754666},{"$f":"'D-Profilfaktoren_Marktprämie'!R8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!S8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!T8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!U8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!V8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!W8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!X8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Y8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Z8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AA8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AB8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AC8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AD8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AE8","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AF8","v":0},null,null,null,null,"neu hinzugefügt"]
["36.05",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Geothermie",{"$f":"'D-Profilfaktoren_Marktprämie'!G9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!H9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!I9","v":1},{"$f":"'D-Profilfaktoren_Marktprämie'!J9","v":1},{"$f":"'D-Profilfaktoren_Marktprämie'!K9","v":1.0009999999999999},{"$f":"'D-Profilfaktoren_Marktprämie'!L9","v":0.9704087662222286},{"$f":"'D-Profilfaktoren_Marktprämie'!M9","v":1.0002616235355399},{"$f":"'D-Profilfaktoren_Marktprämie'!N9","v":1.0008007458944923},{"$f":"'D-Profilfaktoren_Marktprämie'!O9","v":0.9576555779076602},{"$f":"'D-Profilfaktoren_Marktprämie'!P9","v":0.86672159719942365},{"$f":"'D-Profilfaktoren_Marktprämie'!Q9","v":0.90252197726556671},{"$f":"'D-Profilfaktoren_Marktprämie'!R9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!S9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!T9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!U9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!V9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!W9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!X9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Y9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Z9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AA9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AB9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AC9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AD9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AE9","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AF9","v":0},null,null,null,null,"neu hinzugefügt"]
["36.06",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Wind Onshore",{"$f":"'D-Profilfaktoren_Marktprämie'!G10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!H10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!I10","v":0.90500000000000003},{"$f":"'D-Profilfaktoren_Marktprämie'!J10","v":0.88900000000000012},{"$f":"'D-Profilfaktoren_Marktprämie'!K10","v":0.85099999999999998},{"$f":"'D-Profilfaktoren_Marktprämie'!L10","v":0.87804199451939391},{"$f":"'D-Profilfaktoren_Marktprämie'!M10","v":0.88474320646636939},{"$f":"'D-Profilfaktoren_Marktprämie'!N10","v":0.88556376387505709},{"$f":"'D-Profilfaktoren_Marktprämie'!O10","v":0.79928775421656872},{"$f":"'D-Profilfaktoren_Marktprämie'!P10","v":0.67846507330943984},{"$f":"'D-Profilfaktoren_Marktprämie'!Q10","v":0.76098384865625657},{"$f":"'D-Profilfaktoren_Marktprämie'!R10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!S10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!T10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!U10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!V10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!W10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!X10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Y10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Z10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AA10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AB10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AC10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AD10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AE10","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AF10","v":0},null,null,null,null,"neu hinzugefügt"]
["36.07",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Wind Offshore",{"$f":"'D-Profilfaktoren_Marktprämie'!G11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!H11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!I11","v":1.02},{"$f":"'D-Profilfaktoren_Marktprämie'!J11","v":0.997},{"$f":"'D-Profilfaktoren_Marktprämie'!K11","v":0.91799999999999993},{"$f":"'D-Profilfaktoren_Marktprämie'!L11","v":0.93555612050472214},{"$f":"'D-Profilfaktoren_Marktprämie'!M11","v":0.9825534567397779},{"$f":"'D-Profilfaktoren_Marktprämie'!N11","v":0.92131005898091034},{"$f":"'D-Profilfaktoren_Marktprämie'!O11","v":0.88317632340840491},{"$f":"'D-Profilfaktoren_Marktprämie'!P11","v":0.79026862178293367},{"$f":"'D-Profilfaktoren_Marktprämie'!Q11","v":0.78878831448197484},{"$f":"'D-Profilfaktoren_Marktprämie'!R11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!S11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!T11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!U11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!V11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!W11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!X11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Y11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Z11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AA11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AB11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AC11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AD11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AE11","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AF11","v":0},null,null,null,null,"neu hinzugefügt"]
["36.08",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Solar",{"$f":"'D-Profilfaktoren_Marktprämie'!G12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!H12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!I12","v":1.046},{"$f":"'D-Profilfaktoren_Marktprämie'!J12","v":0.98100000000000009},{"$f":"'D-Profilfaktoren_Marktprämie'!K12","v":1.0109999999999999},{"$f":"'D-Profilfaktoren_Marktprämie'!L12","v":0.94011333796182017},{"$f":"'D-Profilfaktoren_Marktprämie'!M12","v":0.97823510223085741},{"$f":"'D-Profilfaktoren_Marktprämie'!N12","v":1.0007946618334671},{"$f":"'D-Profilfaktoren_Marktprämie'!O12","v":0.9155231610892961},{"$f":"'D-Profilfaktoren_Marktprämie'!P12","v":0.85632717217267751},{"$f":"'D-Profilfaktoren_Marktprämie'!Q12","v":0.8187078708852541},{"$f":"'D-Profilfaktoren_Marktprämie'!R12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!S12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!T12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!U12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!V12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!W12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!X12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Y12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!Z12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AA12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AB12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AC12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AD12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AE12","v":0},{"$f":"'D-Profilfaktoren_Marktprämie'!AF12","v":0},null,null,null,null,"neu hinzugefügt"]
["36.09"]
[37,null,null,null,"Dargebotsfaktor [-]"]
[38,{"$f":"'D-Dargebotsfaktor'!C$6","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!D$6","v":"mh"},{"$f":"'D-Dargebotsfaktor'!E$6","v":"100%"},"Wasser",{"$f":"'D-Dargebotsfaktor'!G$6","v":0},{"$f":"'D-Dargebotsfaktor'!H$6","v":0},{"$f":"'D-Dargebotsfaktor'!I$6","v":0},{"$f":"'D-Dargebotsfaktor'!J$6","v":0},{"$f":"'D-Dargebotsfaktor'!K$6","v":0},{"$f":"'D-Dargebotsfaktor'!L$6","v":1},{"$f":"'D-Dargebotsfaktor'!M$6","v":1},{"$f":"'D-Dargebotsfaktor'!N$6","v":1},{"$f":"'D-Dargebotsfaktor'!O$6","v":1},{"$f":"'D-Dargebotsfaktor'!P$6","v":1},{"$f":"'D-Dargebotsfaktor'!Q$6","v":1},{"$f":"'D-Dargebotsfaktor'!R$6","v":1},{"$f":"'D-Dargebotsfaktor'!S$6","v":1},{"$f":"'D-Dargebotsfaktor'!T$6","v":1},{"$f":"'D-Dargebotsfaktor'!U$6","v":1},{"$f":"'D-Dargebotsfaktor'!V$6","v":1},{"$f":"'D-Dargebotsfaktor'!W$6","v":1},{"$f":"'D-Dargebotsfaktor'!X$6","v":1},{"$f":"'D-Dargebotsfaktor'!Y$6","v":1},{"$f":"'D-Dargebotsfaktor'!Z$6","v":1},{"$f":"'D-Dargebotsfaktor'!AA$6","v":1},{"$f":"'D-Dargebotsfaktor'!AB$6","v":1},{"$f":"'D-Dargebotsfaktor'!AC$6","v":1},{"$f":"'D-Dargebotsfaktor'!AD$6","v":1},{"$f":"'D-Dargebotsfaktor'!AE$6","v":1},{"$f":"'D-Dargebotsfaktor'!AF$6","v":1}]
[39,{"$f":"'D-Dargebotsfaktor'!C$7","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!D$7","v":"mh"},{"$f":"'D-Dargebotsfaktor'!E$7","v":"100%"},"Gas",{"$f":"'D-Dargebotsfaktor'!G$7","v":0},{"$f":"'D-Dargebotsfaktor'!H$7","v":0},{"$f":"'D-Dargebotsfaktor'!I$7","v":0},{"$f":"'D-Dargebotsfaktor'!J$7","v":0},{"$f":"'D-Dargebotsfaktor'!K$7","v":0},{"$f":"'D-Dargebotsfaktor'!L$7","v":1},{"$f":"'D-Dargebotsfaktor'!M$7","v":1},{"$f":"'D-Dargebotsfaktor'!N$7","v":1},{"$f":"'D-Dargebotsfaktor'!O$7","v":1},{"$f":"'D-Dargebotsfaktor'!P$7","v":1},{"$f":"'D-Dargebotsfaktor'!Q$7","v":1},{"$f":"'D-Dargebotsfaktor'!R$7","v":1},{"$f":"'D-Dargebotsfaktor'!S$7","v":1},{"$f":"'D-Dargebotsfaktor'!T$7","v":1},{"$f":"'D-Dargebotsfaktor'!U$7","v":1},{"$f":"'D-Dargebotsfaktor'!V$7","v":1},{"$f":"'D-Dargebotsfaktor'!W$7","v":1},{"$f":"'D-Dargebotsfaktor'!X$7","v":1},{"$f":"'D-Dargebotsfaktor'!Y$7","v":1},{"$f":"'D-Dargebotsfaktor'!Z$7","v":1},{"$f":"'D-Dargebotsfaktor'!AA$7","v":1},{"$f":"'D-Dargebotsfaktor'!AB$7","v":1},{"$f":"'D-Dargebotsfaktor'!AC$7","v":1},{"$f":"'D-Dargebotsfaktor'!AD$7","v":1},{"$f":"'D-Dargebotsfaktor'!AE$7","v":1},{"$f":"'D-Dargebotsfaktor'!AF$7","v":1}]
[40,{"$f":"'D-Dargebotsfaktor'!C$8","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!D$8","v":"mh"},{"$f":"'D-Dargebotsfaktor'!E$8","v":"100%"},"Biomasse",{"$f":"'D-Dargebotsfaktor'!G$8","v":0},{"$f":"'D-Dargebotsfaktor'!H$8","v":0},{"$f":"'D-Dargebotsfaktor'!I$8","v":0},{"$f":"'D-Dargebotsfaktor'!J$8","v":0},{"$f":"'D-Dargebotsfaktor'!K$8","v":0},{"$f":"'D-Dargebotsfaktor'!L$8","v":1},{"$f":"'D-Dargebotsfaktor'!M$8","v":1},{"$f":"'D-Dargebotsfaktor'!N$8","v":1},{"$f":"'D-Dargebotsfaktor'!O$8","v":1},{"$f":"'D-Dargebotsfaktor'!P$8","v":1},{"$f":"'D-Dargebotsfaktor'!Q$8","v":1},{"$f":"'D-Dargebotsfaktor'!R$8","v":1},{"$f":"'D-Dargebotsfaktor'!S$8","v":1},{"$f":"'D-Dargebotsfaktor'!T$8","v":1},{"$f":"'D-Dargebotsfaktor'!U$8","v":1},{"$f":"'D-Dargebotsfaktor'!V$8","v":1},{"$f":"'D-Dargebotsfaktor'!W$8","v":1},{"$f":"'D-Dargebotsfaktor'!X$8","v":1},{"$f":"'D-Dargebotsfaktor'!Y$8","v":1},{"$f":"'D-Dargebotsfaktor'!Z$8","v":1},{"$f":"'D-Dargebotsfaktor'!AA$8","v":1},{"$f":"'D-Dargebotsfaktor'!AB$8","v":1},{"$f":"'D-Dargebotsfaktor'!AC$8","v":1},{"$f":"'D-Dargebotsfaktor'!AD$8","v":1},{"$f":"'D-Dargebotsfaktor'!AE$8","v":1},{"$f":"'D-Dargebotsfaktor'!AF$8","v":1}]
[41,{"$f":"'D-Dargebotsfaktor'!C$9","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!D$9","v":"mh"},{"$f":"'D-Dargebotsfaktor'!E$9","v":"100%"},"Geothermie",{"$f":"'D-Dargebotsfaktor'!G$9","v":0},{"$f":"'D-Dargebotsfaktor'!H$9","v":0},{"$f":"'D-Dargebotsfaktor'!I$9","v":0},{"$f":"'D-Dargebotsfaktor'!J$9","v":0},{"$f":"'D-Dargebotsfaktor'!K$9","v":0},{"$f":"'D-Dargebotsfaktor'!L$9","v":1},{"$f":"'D-Dargebotsfaktor'!M$9","v":1},{"$f":"'D-Dargebotsfaktor'!N$9","v":1},{"$f":"'D-Dargebotsfaktor'!O$9","v":1},{"$f":"'D-Dargebotsfaktor'!P$9","v":1},{"$f":"'D-Dargebotsfaktor'!Q$9","v":1},{"$f":"'D-Dargebotsfaktor'!R$9","v":1},{"$f":"'D-Dargebotsfaktor'!S$9","v":1},{"$f":"'D-Dargebotsfaktor'!T$9","v":1},{"$f":"'D-Dargebotsfaktor'!U$9","v":1},{"$f":"'D-Dargebotsfaktor'!V$9","v":1},{"$f":"'D-Dargebotsfaktor'!W$9","v":1},{"$f":"'D-Dargebotsfaktor'!X$9","v":1},{"$f":"'D-Dargebotsfaktor'!Y$9","v":1},{"$f":"'D-Dargebotsfaktor'!Z$9","v":1},{"$f":"'D-Dargebotsfaktor'!AA$9","v":1},{"$f":"'D-Dargebotsfaktor'!AB$9","v":1},{"$f":"'D-Dargebotsfaktor'!AC$9","v":1},{"$f":"'D-Dargebotsfaktor'!AD$9","v":1},{"$f":"'D-Dargebotsfaktor'!AE$9","v":1},{"$f":"'D-Dargebotsfaktor'!AF$9","v":1}]
[42,{"$f":"'D-Dargebotsfaktor'!C$10","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!D$10","v":"mh"},{"$f":"'D-Dargebotsfaktor'!E$10","v":"100%"},"Wind Onshore",{"$f":"'D-Dargebotsfaktor'!G$10","v":0},{"$f":"'D-Dargebotsfaktor'!H$10","v":0},{"$f":"'D-Dargebotsfaktor'!I$10","v":0},{"$f":"'D-Dargebotsfaktor'!J$10","v":0},{"$f":"'D-Dargebotsfaktor'!K$10","v":0},{"$f":"'D-Dargebotsfaktor'!L$10","v":1},{"$f":"'D-Dargebotsfaktor'!M$10","v":1},{"$f":"'D-Dargebotsfaktor'!N$10","v":1},{"$f":"'D-Dargebotsfaktor'!O$10","v":1},{"$f":"'D-Dargebotsfaktor'!P$10","v":1},{"$f":"'D-Dargebotsfaktor'!Q$10","v":1},{"$f":"'D-Dargebotsfaktor'!R$10","v":1},{"$f":"'D-Dargebotsfaktor'!S$10","v":1},{"$f":"'D-Dargebotsfaktor'!T$10","v":1},{"$f":"'D-Dargebotsfaktor'!U$10","v":1},{"$f":"'D-Dargebotsfaktor'!V$10","v":1},{"$f":"'D-Dargebotsfaktor'!W$10","v":1},{"$f":"'D-Dargebotsfaktor'!X$10","v":1},{"$f":"'D-Dargebotsfaktor'!Y$10","v":1},{"$f":"'D-Dargebotsfaktor'!Z$10","v":1},{"$f":"'D-Dargebotsfaktor'!AA$10","v":1},{"$f":"'D-Dargebotsfaktor'!AB$10","v":1},{"$f":"'D-Dargebotsfaktor'!AC$10","v":1},{"$f":"'D-Dargebotsfaktor'!AD$10","v":1},{"$f":"'D-Dargebotsfaktor'!AE$10","v":1},{"$f":"'D-Dargebotsfaktor'!AF$10","v":1}]
[43,{"$f":"'D-Dargebotsfaktor'!C$11","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!D$11","v":"mh"},{"$f":"'D-Dargebotsfaktor'!E$11","v":"100%"},"Wind Offshore",{"$f":"'D-Dargebotsfaktor'!G$11","v":0},{"$f":"'D-Dargebotsfaktor'!H$11","v":0},{"$f":"'D-Dargebotsfaktor'!I$11","v":0},{"$f":"'D-Dargebotsfaktor'!J$11","v":0},{"$f":"'D-Dargebotsfaktor'!K$11","v":0},{"$f":"'D-Dargebotsfaktor'!L$11","v":1},{"$f":"'D-Dargebotsfaktor'!M$11","v":1},{"$f":"'D-Dargebotsfaktor'!N$11","v":1},{"$f":"'D-Dargebotsfaktor'!O$11","v":1},{"$f":"'D-Dargebotsfaktor'!P$11","v":1},{"$f":"'D-Dargebotsfaktor'!Q$11","v":1},{"$f":"'D-Dargebotsfaktor'!R$11","v":1},{"$f":"'D-Dargebotsfaktor'!S$11","v":1},{"$f":"'D-Dargebotsfaktor'!T$11","v":1},{"$f":"'D-Dargebotsfaktor'!U$11","v":1},{"$f":"'D-Dargebotsfaktor'!V$11","v":1},{"$f":"'D-Dargebotsfaktor'!W$11","v":1},{"$f":"'D-Dargebotsfaktor'!X$11","v":1},{"$f":"'D-Dargebotsfaktor'!Y$11","v":1},{"$f":"'D-Dargebotsfaktor'!Z$11","v":1},{"$f":"'D-Dargebotsfaktor'!AA$11","v":1},{"$f":"'D-Dargebotsfaktor'!AB$11","v":1},{"$f":"'D-Dargebotsfaktor'!AC$11","v":1},{"$f":"'D-Dargebotsfaktor'!AD$11","v":1},{"$f":"'D-Dargebotsfaktor'!AE$11","v":1},{"$f":"'D-Dargebotsfaktor'!AF$11","v":1}]
[44,{"$f":"'D-Dargebotsfaktor'!C$12","v":"Referenz"},{"$f":"'D-Dargebotsfaktor'!D$12","v":"mh"},{"$f":"'D-Dargebotsfaktor'!E$12","v":"100%"},"Solar",{"$f":"'D-Dargebotsfaktor'!G$12","v":0},{"$f":"'D-Dargebotsfaktor'!H$12","v":0},{"$f":"'D-Dargebotsfaktor'!I$12","v":0},{"$f":"'D-Dargebotsfaktor'!J$12","v":0},{"$f":"'D-Dargebotsfaktor'!K$12","v":0},{"$f":"'D-Dargebotsfaktor'!L$12","v":1},{"$f":"'D-Dargebotsfaktor'!M$12","v":1},{"$f":"'D-Dargebotsfaktor'!N$12","v":1},{"$f":"'D-Dargebotsfaktor'!O$12","v":1},{"$f":"'D-Dargebotsfaktor'!P$12","v":1},{"$f":"'D-Dargebotsfaktor'!Q$12","v":1},{"$f":"'D-Dargebotsfaktor'!R$12","v":1},{"$f":"'D-Dargebotsfaktor'!S$12","v":1},{"$f":"'D-Dargebotsfaktor'!T$12","v":1},{"$f":"'D-Dargebotsfaktor'!U$12","v":1},{"$f":"'D-Dargebotsfaktor'!V$12","v":1},{"$f":"'D-Dargebotsfaktor'!W$12","v":1},{"$f":"'D-Dargebotsfaktor'!X$12","v":1},{"$f":"'D-Dargebotsfaktor'!Y$12","v":1},{"$f":"'D-Dargebotsfaktor'!Z$12","v":1},{"$f":"'D-Dargebotsfaktor'!AA$12","v":1},{"$f":"'D-Dargebotsfaktor'!AB$12","v":1},{"$f":"'D-Dargebotsfaktor'!AC$12","v":1},{"$f":"'D-Dargebotsfaktor'!AD$12","v":1},{"$f":"'D-Dargebotsfaktor'!AE$12","v":1},{"$f":"'D-Dargebotsfaktor'!AF$12","v":1}]
[45]
[46,null,null,null,"Jahreszubau (Brutto) [GW]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.29"]
[47,{"$f":"'D-Bruttozubau'!C$6","v":"Referenz"},{"$f":"'D-Bruttozubau'!D$6","v":"fh"},{"$f":"'D-Bruttozubau'!E$6","v":"0,01 GW/a"},"Wasser",{"$f":"'D-Bruttozubau'!G$6","v":0.11411000000000038},{"$f":"'D-Bruttozubau'!H$6","v":9.2075899999999766E-2},{"$f":"'D-Bruttozubau'!I$6","v":5.082349999999991E-2},{"$f":"'D-Bruttozubau'!J$6","v":7.4043600000000209E-2},{"$f":"'D-Bruttozubau'!K$6","v":0},{"$f":"'D-Bruttozubau'!L$6","v":0.2908247849999997},{"$f":"'D-Bruttozubau'!M$6","v":2.1633774999999821E-2},{"$f":"'D-Bruttozubau'!N$6","v":5.4000000000000003E-3},{"$f":"'D-Bruttozubau'!O$6","v":1.4999999999999999E-2},{"$f":"'D-Bruttozubau'!P$6","v":1.7000000000000001E-2},{"$f":"'D-Bruttozubau'!Q$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!R$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!S$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!T$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!U$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!V$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!W$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!X$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!Y$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!Z$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!AA$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!AB$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!AC$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!AD$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!AE$6","v":1.2999999999999999E-2},{"$f":"'D-Bruttozubau'!AF$6","v":1.2999999999999999E-2}]
[48,{"$f":"'D-Bruttozubau'!C$7","v":"Referenz"},{"$f":"'D-Bruttozubau'!D$7","v":"fh"},{"$f":"'D-Bruttozubau'!E$7","v":"0,01GW/a"},"Gas",{"$f":"'D-Bruttozubau'!G$7","v":1.5435999999999849E-2},{"$f":"'D-Bruttozubau'!H$7","v":1.2638999999999964E-2},{"$f":"'D-Bruttozubau'!I$7","v":7.8030000000000209E-3},{"$f":"'D-Bruttozubau'!J$7","v":8.2572000000000756E-3},{"$f":"'D-Bruttozubau'!K$7","v":0},{"$f":"'D-Bruttozubau'!L$7","v":4.5781999999999823E-2},{"$f":"'D-Bruttozubau'!M$7","v":4.0839999999999765E-3},{"$f":"'D-Bruttozubau'!N$7","v":1.6999999999999999E-3},{"$f":"'D-Bruttozubau'!O$7","v":6.0000000000000001E-3},{"$f":"'D-Bruttozubau'!P$7","v":2E-3},{"$f":"'D-Bruttozubau'!Q$7","v":2E-3},{"$f":"'D-Bruttozubau'!R$7","v":2E-3},{"$f":"'D-Bruttozubau'!S$7","v":2E-3},{"$f":"'D-Bruttozubau'!T$7","v":2E-3},{"$f":"'D-Bruttozubau'!U$7","v":2E-3},{"$f":"'D-Bruttozubau'!V$7","v":0.01},{"$f":"'D-Bruttozubau'!W$7","v":0.01},{"$f":"'D-Bruttozubau'!X$7","v":0.01},{"$f":"'D-Bruttozubau'!Y$7","v":0.01},{"$f":"'D-Bruttozubau'!Z$7","v":0.01},{"$f":"'D-Bruttozubau'!AA$7","v":0.01},{"$f":"'D-Bruttozubau'!AB$7","v":0.01},{"$f":"'D-Bruttozubau'!AC$7","v":0.01},{"$f":"'D-Bruttozubau'!AD$7","v":0.01},{"$f":"'D-Bruttozubau'!AE$7","v":0.01},{"$f":"'D-Bruttozubau'!AF$7","v":0.01}]
[49,{"$f":"'D-Bruttozubau'!C$8","v":"Referenz"},{"$f":"'D-Bruttozubau'!D$8","v":"fh"},{"$f":"'D-Bruttozubau'!E$8","v":"0,2 GW/a"},"Biomasse",{"$f":"'D-Bruttozubau'!G$8","v":0.54100080000000128},{"$f":"'D-Bruttozubau'!H$8","v":0.92484900000000014},{"$f":"'D-Bruttozubau'!I$8","v":0.2370309999999996},{"$f":"'D-Bruttozubau'!J$8","v":0.21040099999999845},{"$f":"'D-Bruttozubau'!K$8","v":0.63719819999999994},{"$f":"'D-Bruttozubau'!L$8","v":1.2571299999999432E-2},{"$f":"'D-Bruttozubau'!M$8","v":0.15215899999999888},{"$f":"'D-Bruttozubau'!N$8","v":0.221},{"$f":"'D-Bruttozubau'!O$8","v":0.33500000000000002},{"$f":"'D-Bruttozubau'!P$8","v":0.19500000000000001},{"$f":"'D-Bruttozubau'!Q$8","v":0.17599999999999999},{"$f":"'D-Bruttozubau'!R$8","v":3.2000000000000001E-2},{"$f":"'D-Bruttozubau'!S$8","v":3.6999999999999998E-2},{"$f":"'D-Bruttozubau'!T$8","v":0.04},{"$f":"'D-Bruttozubau'!U$8","v":4.2999999999999997E-2},{"$f":"'D-Bruttozubau'!V$8","v":0.2},{"$f":"'D-Bruttozubau'!W$8","v":0.2},{"$f":"'D-Bruttozubau'!X$8","v":0.2},{"$f":"'D-Bruttozubau'!Y$8","v":0.2},{"$f":"'D-Bruttozubau'!Z$8","v":0.2},{"$f":"'D-Bruttozubau'!AA$8","v":0.2},{"$f":"'D-Bruttozubau'!AB$8","v":0.2},{"$f":"'D-Bruttozubau'!AC$8","v":0.2},{"$f":"'D-Bruttozubau'!AD$8","v":0.2},{"$f":"'D-Bruttozubau'!AE$8","v":0.2},{"$f":"'D-Bruttozubau'!AF$8","v":0.2}]
[50,{"$f":"'D-Bruttozubau'!C$9","v":"Referenz"},{"$f":"'D-Bruttozubau'!D$9","v":"fh"},{"$f":"'D-Bruttozubau'!E$9","v":"0,01GW/a"},"Geothermie",{"$f":"'D-Bruttozubau'!G$9","v":0},{"$f":"'D-Bruttozubau'!H$9","v":0},{"$f":"'D-Bruttozubau'!I$9","v":1.1799999999999998E-2},{"$f":"'D-Bruttozubau'!J$9","v":1.132E-2},{"$f":"'D-Bruttozubau'!K$9","v":3.7300000000000041E-3},{"$f":"'D-Bruttozubau'!L$9","v":0},{"$f":"'D-Bruttozubau'!M$9","v":4.9999999999999984E-3},{"$f":"'D-Bruttozubau'!N$9","v":2E-3},{"$f":"'D-Bruttozubau'!O$9","v":5.0000000000000001E-3},{"$f":"'D-Bruttozubau'!P$9","v":4.0000000000000001E-3},{"$f":"'D-Bruttozubau'!Q$9","v":5.0000000000000001E-3},{"$f":"'D-Bruttozubau'!R$9","v":0},{"$f":"'D-Bruttozubau'!S$9","v":5.0000000000000001E-3},{"$f":"'D-Bruttozubau'!T$9","v":5.0000000000000001E-3},{"$f":"'D-Bruttozubau'!U$9","v":0},{"$f":"'D-Bruttozubau'!V$9","v":0.01},{"$f":"'D-Bruttozubau'!W$9","v":0.01},{"$f":"'D-Bruttozubau'!X$9","v":0.01},{"$f":"'D-Bruttozubau'!Y$9","v":0.01},{"$f":"'D-Bruttozubau'!Z$9","v":0.01},{"$f":"'D-Bruttozubau'!AA$9","v":0.01},{"$f":"'D-Bruttozubau'!AB$9","v":0.01},{"$f":"'D-Bruttozubau'!AC$9","v":0.01},{"$f":"'D-Bruttozubau'!AD$9","v":0.01},{"$f":"'D-Bruttozubau'!AE$9","v":0.01},{"$f":"'D-Bruttozubau'!AF$9","v":0.01}]
[51,{"$f":"'D-Bruttozubau'!C$10","v":"Referenz"},{"$f":"'D-Bruttozubau'!D$10","v":"fh"},{"$f":"'D-Bruttozubau'!E$10","v":"1,5 GW bis 2021, ab 2023 2,5 GW/a"},"Wind Onshore",{"$f":"'D-Bruttozubau'!G$10","v":1.4349999999999989},{"$f":"'D-Bruttozubau'!H$10","v":1.8959999999999988},{"$f":"'D-Bruttozubau'!I$10","v":2.2069999999999994},{"$f":"'D-Bruttozubau'!J$10","v":2.9129999999999994},{"$f":"'D-Bruttozubau'!K$10","v":4.2570000000000032},{"$f":"'D-Bruttozubau'!L$10","v":3.536},{"$f":"'D-Bruttozubau'!M$10","v":4.625},{"$f":"'D-Bruttozubau'!N$10","v":5.2309999999999999},{"$f":"'D-Bruttozubau'!O$10","v":3.4460000000000002},{"$f":"'D-Bruttozubau'!P$10","v":1.5},{"$f":"'D-Bruttozubau'!Q$10","v":1.5},{"$f":"'D-Bruttozubau'!R$10","v":1.5},{"$f":"'D-Bruttozubau'!S$10","v":2},{"$f":"'D-Bruttozubau'!T$10","v":2.5},{"$f":"'D-Bruttozubau'!U$10","v":2.5},{"$f":"'D-Bruttozubau'!V$10","v":2.5},{"$f":"'D-Bruttozubau'!W$10","v":2.5},{"$f":"'D-Bruttozubau'!X$10","v":2.5},{"$f":"'D-Bruttozubau'!Y$10","v":2.5},{"$f":"'D-Bruttozubau'!Z$10","v":2.5},{"$f":"'D-Bruttozubau'!AA$10","v":2.5},{"$f":"'D-Bruttozubau'!AB$10","v":2.5},{"$f":"'D-Bruttozubau'!AC$10","v":2.5},{"$f":"'D-Bruttozubau'!AD$10","v":2.5},{"$f":"'D-Bruttozubau'!AE$10","v":2.5},{"$f":"'D-Bruttozubau'!AF$10","v":2.5}]
[52,{"$f":"'D-Bruttozubau'!C$11","v":"Referenz"},{"$f":"'D-Bruttozubau'!D$11","v":"fh"},{"$f":"'D-Bruttozubau'!E$11","v":"MFP Trend, danach konstant 1,5 GW"},"Wind Offshore",{"$f":"'D-Bruttozubau'!G$11","v":4.4999999999999998E-2},{"$f":"'D-Bruttozubau'!H$11","v":0.108},{"$f":"'D-Bruttozubau'!I$11","v":9.2299999999999993E-2},{"$f":"'D-Bruttozubau'!J$11","v":0.24},{"$f":"'D-Bruttozubau'!K$11","v":0.47770000000000001},{"$f":"'D-Bruttozubau'!L$11","v":2.2849999999999997},{"$f":"'D-Bruttozubau'!M$11","v":0.81799999999999995},{"$f":"'D-Bruttozubau'!N$11","v":1.306},{"$f":"'D-Bruttozubau'!O$11","v":0.95},{"$f":"'D-Bruttozubau'!P$11","v":1.409},{"$f":"'D-Bruttozubau'!Q$11","v":0},{"$f":"'D-Bruttozubau'!R$11","v":0},{"$f":"'D-Bruttozubau'!S$11","v":0.57199999999999995},{"$f":"'D-Bruttozubau'!T$11","v":0.5},{"$f":"'D-Bruttozubau'!U$11","v":1.996},{"$f":"'D-Bruttozubau'!V$11","v":1.6},{"$f":"'D-Bruttozubau'!W$11","v":1.6},{"$f":"'D-Bruttozubau'!X$11","v":1.6},{"$f":"'D-Bruttozubau'!Y$11","v":1.6},{"$f":"'D-Bruttozubau'!Z$11","v":1.6},{"$f":"'D-Bruttozubau'!AA$11","v":1.6},{"$f":"'D-Bruttozubau'!AB$11","v":1.6},{"$f":"'D-Bruttozubau'!AC$11","v":1.6},{"$f":"'D-Bruttozubau'!AD$11","v":1.6},{"$f":"'D-Bruttozubau'!AE$11","v":1.6},{"$f":"'D-Bruttozubau'!AF$11","v":1.6}]
[53,{"$f":"'D-Bruttozubau'!C$12","v":"Referenz"},{"$f":"'D-Bruttozubau'!D$12","v":"fh"},{"$f":"'D-Bruttozubau'!E$12","v":"Sonderausschreibungen, 90% Realisierung"},"Solar",{"$f":"'D-Bruttozubau'!G$12","v":7.3779999999999983},{"$f":"'D-Bruttozubau'!H$12","v":7.4849999999999994},{"$f":"'D-Bruttozubau'!I$12","v":7.6040000000000028},{"$f":"'D-Bruttozubau'!J$12","v":3.304000000000002},{"$f":"'D-Bruttozubau'!K$12","v":0.7958877419999979},{"$f":"'D-Bruttozubau'!L$12","v":1.498},{"$f":"'D-Bruttozubau'!M$12","v":1.5249999999999999},{"$f":"'D-Bruttozubau'!N$12","v":2.2440000000000002},{"$f":"'D-Bruttozubau'!O$12","v":2.4039999999999999},{"$f":"'D-Bruttozubau'!P$12","v":2.6869999999999998},{"$f":"'D-Bruttozubau'!Q$12","v":3.9910000000000001},{"$f":"'D-Bruttozubau'!R$12","v":4.7530000000000001},{"$f":"'D-Bruttozubau'!S$12","v":4.0209999999999999},{"$f":"'D-Bruttozubau'!T$12","v":4},{"$f":"'D-Bruttozubau'!U$12","v":4},{"$f":"'D-Bruttozubau'!V$12","v":4},{"$f":"'D-Bruttozubau'!W$12","v":4},{"$f":"'D-Bruttozubau'!X$12","v":4},{"$f":"'D-Bruttozubau'!Y$12","v":4},{"$f":"'D-Bruttozubau'!Z$12","v":4},{"$f":"'D-Bruttozubau'!AA$12","v":4},{"$f":"'D-Bruttozubau'!AB$12","v":4},{"$f":"'D-Bruttozubau'!AC$12","v":4},{"$f":"'D-Bruttozubau'!AD$12","v":4},{"$f":"'D-Bruttozubau'!AE$12","v":4},{"$f":"'D-Bruttozubau'!AF$12","v":4}]
[54]
[55,null,null,null,"Verbleibende Kapazitäten von Anlagen, die bis ende 2014 gebaut wurden [GW]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.6"]
[56,{"$f":"'D-Standardauslastung'!C$6","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$6","v":"fh"},{"$f":"'D-Standardauslastung'!E$6","v":"MFP Trend"},"Wasser",{"$f":"'D-Bestand Kapazität'!G6","v":0},{"$f":"'D-Bestand Kapazität'!H6","v":0},{"$f":"'D-Bestand Kapazität'!I6","v":0},{"$f":"'D-Bestand Kapazität'!J6","v":0},{"$f":"'D-Bestand Kapazität'!K6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!L6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!M6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!N6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!O6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!P6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!Q6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!R6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!S6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!T6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!U6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!V6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!W6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!X6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!Y6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!Z6","v":1.5617438099999998},{"$f":"'D-Bestand Kapazität'!AA6","v":1.45086618},{"$f":"'D-Bestand Kapazität'!AB6","v":1.3595179899999998},{"$f":"'D-Bestand Kapazität'!AC6","v":1.2860902400000001},{"$f":"'D-Bestand Kapazität'!AD6","v":1.2395648899999998},{"$f":"'D-Bestand Kapazität'!AE6","v":1.1316575499999999},{"$f":"'D-Bestand Kapazität'!AF6","v":1.1188063499999998},null,"v2.1.6"]
[57,{"$f":"'D-Standardauslastung'!C$7","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$7","v":"fh"},{"$f":"'D-Standardauslastung'!E$7","v":"MFP Trend"},"Gas",{"$f":"'D-Bestand Kapazität'!G7","v":0},{"$f":"'D-Bestand Kapazität'!H7","v":0},{"$f":"'D-Bestand Kapazität'!I7","v":0},{"$f":"'D-Bestand Kapazität'!J7","v":0},{"$f":"'D-Bestand Kapazität'!K7","v":0.50447248999999994},{"$f":"'D-Bestand Kapazität'!L7","v":0.50447248999999994},{"$f":"'D-Bestand Kapazität'!M7","v":0.50447248999999994},{"$f":"'D-Bestand Kapazität'!N7","v":0.50447248999999994},{"$f":"'D-Bestand Kapazität'!O7","v":0.50447248999999994},{"$f":"'D-Bestand Kapazität'!P7","v":0.50447248999999994},{"$f":"'D-Bestand Kapazität'!Q7","v":0.50447248999999994},{"$f":"'D-Bestand Kapazität'!R7","v":0.32682229000000002},{"$f":"'D-Bestand Kapazität'!S7","v":0.27378529000000001},{"$f":"'D-Bestand Kapazität'!T7","v":0.21108429000000001},{"$f":"'D-Bestand Kapazität'!U7","v":0.13316929},{"$f":"'D-Bestand Kapazität'!V7","v":6.6771990000000003E-2},{"$f":"'D-Bestand Kapazität'!W7","v":5.3154990000000006E-2},{"$f":"'D-Bestand Kapazität'!X7","v":4.4618990000000004E-2},{"$f":"'D-Bestand Kapazität'!Y7","v":3.6103990000000002E-2},{"$f":"'D-Bestand Kapazität'!Z7","v":3.0399990000000002E-2},{"$f":"'D-Bestand Kapazität'!AA7","v":2.0893000000000005E-2},{"$f":"'D-Bestand Kapazität'!AB7","v":1.7971000000000004E-2},{"$f":"'D-Bestand Kapazität'!AC7","v":8.7540000000000014E-3},{"$f":"'D-Bestand Kapazität'!AD7","v":6.9640000000000006E-3},{"$f":"'D-Bestand Kapazität'!AE7","v":5.836E-3},{"$f":"'D-Bestand Kapazität'!AF7","v":0},null,"v2.1.6"]
[58,{"$f":"'D-Standardauslastung'!C$8","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$8","v":"fh"},{"$f":"'D-Standardauslastung'!E$8","v":"MFP Trend"},"Biomasse",{"$f":"'D-Bestand Kapazität'!G8","v":0},{"$f":"'D-Bestand Kapazität'!H8","v":0},{"$f":"'D-Bestand Kapazität'!I8","v":0},{"$f":"'D-Bestand Kapazität'!J8","v":0},{"$f":"'D-Bestand Kapazität'!K8","v":7.0343045899999996},{"$f":"'D-Bestand Kapazität'!L8","v":7.0343045899999996},{"$f":"'D-Bestand Kapazität'!M8","v":7.0343045899999996},{"$f":"'D-Bestand Kapazität'!N8","v":7.0343045899999996},{"$f":"'D-Bestand Kapazität'!O8","v":7.0343045899999996},{"$f":"'D-Bestand Kapazität'!P8","v":7.0343045899999996},{"$f":"'D-Bestand Kapazität'!Q8","v":7.0343045899999996},{"$f":"'D-Bestand Kapazität'!R8","v":6.6231892300000004},{"$f":"'D-Bestand Kapazität'!S8","v":6.4349554299999987},{"$f":"'D-Bestand Kapazität'!T8","v":6.2947062699999998},{"$f":"'D-Bestand Kapazität'!U8","v":6.0627479199999996},{"$f":"'D-Bestand Kapazität'!V8","v":5.4902409299999997},{"$f":"'D-Bestand Kapazität'!W8","v":4.7945024299999996},{"$f":"'D-Bestand Kapazität'!X8","v":3.9465003999999988},{"$f":"'D-Bestand Kapazität'!Y8","v":3.3060079999999994},{"$f":"'D-Bestand Kapazität'!Z8","v":2.9487315999999995},{"$f":"'D-Bestand Kapazität'!AA8","v":2.4935236000000001},{"$f":"'D-Bestand Kapazität'!AB8","v":1.8564320000000003},{"$f":"'D-Bestand Kapazität'!AC8","v":0.80025794000000006},{"$f":"'D-Bestand Kapazität'!AD8","v":0.46639323999999999},{"$f":"'D-Bestand Kapazität'!AE8","v":0.21003932999999994},{"$f":"'D-Bestand Kapazität'!AF8","v":0},null,"v2.1.6"]
[59,{"$f":"'D-Standardauslastung'!C$9","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$9","v":"fh"},{"$f":"'D-Standardauslastung'!E$9","v":"MFP Trend"},"Geothermie",{"$f":"'D-Bestand Kapazität'!G9","v":0},{"$f":"'D-Bestand Kapazität'!H9","v":0},{"$f":"'D-Bestand Kapazität'!I9","v":0},{"$f":"'D-Bestand Kapazität'!J9","v":0},{"$f":"'D-Bestand Kapazität'!K9","v":3.3985000000000001E-2},{"$f":"'D-Bestand Kapazität'!L9","v":3.3985000000000001E-2},{"$f":"'D-Bestand Kapazität'!M9","v":3.3985000000000001E-2},{"$f":"'D-Bestand Kapazität'!N9","v":3.3985000000000001E-2},{"$f":"'D-Bestand Kapazität'!O9","v":3.3985000000000001E-2},{"$f":"'D-Bestand Kapazität'!P9","v":3.3985000000000001E-2},{"$f":"'D-Bestand Kapazität'!Q9","v":3.3985000000000001E-2},{"$f":"'D-Bestand Kapazität'!R9","v":3.3985000000000001E-2},{"$f":"'D-Bestand Kapazität'!S9","v":3.3985000000000001E-2},{"$f":"'D-Bestand Kapazität'!T9","v":3.3985000000000001E-2},{"$f":"'D-Bestand Kapazität'!U9","v":3.3985000000000001E-2},{"$f":"'D-Bestand Kapazität'!V9","v":3.3765000000000003E-2},{"$f":"'D-Bestand Kapazität'!W9","v":3.3765000000000003E-2},{"$f":"'D-Bestand Kapazität'!X9","v":3.3765000000000003E-2},{"$f":"'D-Bestand Kapazität'!Y9","v":3.0765000000000001E-2},{"$f":"'D-Bestand Kapazität'!Z9","v":3.0765000000000001E-2},{"$f":"'D-Bestand Kapazität'!AA9","v":2.6615000000000003E-2},{"$f":"'D-Bestand Kapazität'!AB9","v":2.6615000000000003E-2},{"$f":"'D-Bestand Kapazität'!AC9","v":2.6615000000000003E-2},{"$f":"'D-Bestand Kapazität'!AD9","v":1.4815E-2},{"$f":"'D-Bestand Kapazität'!AE9","v":3.5000000000000001E-3},{"$f":"'D-Bestand Kapazität'!AF9","v":0},null,"v2.1.6"]
[60,{"$f":"'D-Standardauslastung'!C$10","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$10","v":"dr"},{"$f":"'D-Standardauslastung'!E$10","v":"Anstieg auf 2600h in 2035"},"Wind Onshore",{"$f":"'D-Bestand Kapazität'!G10","v":0},{"$f":"'D-Bestand Kapazität'!H10","v":0},{"$f":"'D-Bestand Kapazität'!I10","v":0},{"$f":"'D-Bestand Kapazität'!J10","v":0},{"$f":"'D-Bestand Kapazität'!K10","v":37.464569480000002},{"$f":"'D-Bestand Kapazität'!L10","v":37.464569480000002},{"$f":"'D-Bestand Kapazität'!M10","v":37.164569479999997},{"$f":"'D-Bestand Kapazität'!N10","v":36.764569479999999},{"$f":"'D-Bestand Kapazität'!O10","v":36.264569479999999},{"$f":"'D-Bestand Kapazität'!P10","v":35.664569479999997},{"$f":"'D-Bestand Kapazität'!Q10","v":34.964569480000002},{"$f":"'D-Bestand Kapazität'!R10","v":33.158776369999998},{"$f":"'D-Bestand Kapazität'!S10","v":30.565102570000001},{"$f":"'D-Bestand Kapazität'!T10","v":27.51489948},{"$f":"'D-Bestand Kapazität'!U10","v":24.797031480000001},{"$f":"'D-Bestand Kapazität'!V10","v":22.74326048},{"$f":"'D-Bestand Kapazität'!W10","v":20.92921698},{"$f":"'D-Bestand Kapazität'!X10","v":18.699378980000002},{"$f":"'D-Bestand Kapazität'!Y10","v":17.013132779999999},{"$f":"'D-Bestand Kapazität'!Z10","v":16.241268779999999},{"$f":"'D-Bestand Kapazität'!AA10","v":13.541928859999999},{"$f":"'D-Bestand Kapazität'!AB10","v":12.115269209999999},{"$f":"'D-Bestand Kapazität'!AC10","v":10.238786949999998},{"$f":"'D-Bestand Kapazität'!AD10","v":7.8176624199999987},{"$f":"'D-Bestand Kapazität'!AE10","v":4.7852306299999992},{"$f":"'D-Bestand Kapazität'!AF10","v":0},null,"v2.1.6"]
[61,{"$f":"'D-Standardauslastung'!C$11","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$11","v":"as/pl"},{"$f":"'D-Standardauslastung'!E$11","v":"Anstieg auf 4700 h in 2035"},"Wind Offshore",{"$f":"'D-Bestand Kapazität'!G11","v":0},{"$f":"'D-Bestand Kapazität'!H11","v":0},{"$f":"'D-Bestand Kapazität'!I11","v":0},{"$f":"'D-Bestand Kapazität'!J11","v":0},{"$f":"'D-Bestand Kapazität'!K11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!L11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!M11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!N11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!O11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!P11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!Q11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!R11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!S11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!T11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!U11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!V11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!W11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!X11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!Y11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!Z11","v":0.99719999999999998},{"$f":"'D-Bestand Kapazität'!AA11","v":0.96219999999999994},{"$f":"'D-Bestand Kapazität'!AB11","v":0.9171999999999999},{"$f":"'D-Bestand Kapazität'!AC11","v":0.80889999999999995},{"$f":"'D-Bestand Kapazität'!AD11","v":0.72889999999999999},{"$f":"'D-Bestand Kapazität'!AE11","v":0.4889},{"$f":"'D-Bestand Kapazität'!AF11","v":0},null,"v2.1.6"]
[62,{"$f":"'D-Standardauslastung'!C$12","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$12","v":"fh"},{"$f":"'D-Standardauslastung'!E$12","v":"Anstieg auf 950h in 2035"},"Solar",{"$f":"'D-Bestand Kapazität'!G12","v":0},{"$f":"'D-Bestand Kapazität'!H12","v":0},{"$f":"'D-Bestand Kapazität'!I12","v":0},{"$f":"'D-Bestand Kapazität'!J12","v":0},{"$f":"'D-Bestand Kapazität'!K12","v":37.849889986000065},{"$f":"'D-Bestand Kapazität'!L12","v":37.849889986000065},{"$f":"'D-Bestand Kapazität'!M12","v":37.849889986000065},{"$f":"'D-Bestand Kapazität'!N12","v":37.849889986000065},{"$f":"'D-Bestand Kapazität'!O12","v":37.849889986000065},{"$f":"'D-Bestand Kapazität'!P12","v":37.849889986000065},{"$f":"'D-Bestand Kapazität'!Q12","v":37.849889986000065},{"$f":"'D-Bestand Kapazität'!R12","v":37.776027506000062},{"$f":"'D-Bestand Kapazität'!S12","v":37.667388816000063},{"$f":"'D-Bestand Kapazität'!T12","v":37.557167266000064},{"$f":"'D-Bestand Kapazität'!U12","v":37.414720716000062},{"$f":"'D-Bestand Kapazität'!V12","v":36.758691416000062},{"$f":"'D-Bestand Kapazität'!W12","v":35.834089356000064},{"$f":"'D-Bestand Kapazität'!X12","v":34.989494406000063},{"$f":"'D-Bestand Kapazität'!Y12","v":33.735743280000058},{"$f":"'D-Bestand Kapazität'!Z12","v":31.75620017000006},{"$f":"'D-Bestand Kapazität'!AA12","v":27.317740330000046},{"$f":"'D-Bestand Kapazität'!AB12","v":19.723863990000012},{"$f":"'D-Bestand Kapazität'!AC12","v":11.723473930000008},{"$f":"'D-Bestand Kapazität'!AD12","v":4.8811800499999842},{"$f":"'D-Bestand Kapazität'!AE12","v":1.7455592899999977},{"$f":"'D-Bestand Kapazität'!AF12","v":0},null,"v2.1.6"]
[63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.6"]
[64,null,null,null,"Verbleibende Strommengen von Anlagen, die bis ende 2014 gebaut wurden [TWh/a]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.6"]
[65,null,null,null,"Wasser",{"$f":"'D-Bestand Strommenge'!G6","v":0},{"$f":"'D-Bestand Strommenge'!H6","v":0},{"$f":"'D-Bestand Strommenge'!I6","v":0},{"$f":"'D-Bestand Strommenge'!J6","v":0},{"$f":"'D-Bestand Strommenge'!K6","v":6.3400577197004209},{"$f":"'D-Bestand Strommenge'!L6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!M6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!N6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!O6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!P6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!Q6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!R6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!S6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!T6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!U6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!V6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!W6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!X6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!Y6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!Z6","v":6.3653839009576823},{"$f":"'D-Bestand Strommenge'!AA6","v":5.8264018677620077},{"$f":"'D-Bestand Strommenge'!AB6","v":5.3606672290276043},{"$f":"'D-Bestand Strommenge'!AC6","v":5.0397223665748268},{"$f":"'D-Bestand Strommenge'!AD6","v":4.8537221589924613},{"$f":"'D-Bestand Strommenge'!AE6","v":4.2530569317466336},{"$f":"'D-Bestand Strommenge'!AF6","v":4.2024045692321126},null,"v2.1.6"]
[66,null,null,null,"Gas",{"$f":"'D-Bestand Strommenge'!G7","v":0},{"$f":"'D-Bestand Strommenge'!H7","v":0},{"$f":"'D-Bestand Strommenge'!I7","v":0},{"$f":"'D-Bestand Strommenge'!J7","v":0},{"$f":"'D-Bestand Strommenge'!K7","v":1.4340048917520307},{"$f":"'D-Bestand Strommenge'!L7","v":1.4380650412409677},{"$f":"'D-Bestand Strommenge'!M7","v":1.4380650412409677},{"$f":"'D-Bestand Strommenge'!N7","v":1.4380650412409677},{"$f":"'D-Bestand Strommenge'!O7","v":1.4380650412409677},{"$f":"'D-Bestand Strommenge'!P7","v":1.4380650412409677},{"$f":"'D-Bestand Strommenge'!Q7","v":1.4380650412409677},{"$f":"'D-Bestand Strommenge'!R7","v":1.1116422809573945},{"$f":"'D-Bestand Strommenge'!S7","v":1.0106083811612576},{"$f":"'D-Bestand Strommenge'!T7","v":0.74197769522039103},{"$f":"'D-Bestand Strommenge'!U7","v":0.43927686747089773},{"$f":"'D-Bestand Strommenge'!V7","v":0.15582886179697539},{"$f":"'D-Bestand Strommenge'!W7","v":0.12537230832477717},{"$f":"'D-Bestand Strommenge'!X7","v":0.10047524852672238},{"$f":"'D-Bestand Strommenge'!Y7","v":9.6752700738409095E-2},{"$f":"'D-Bestand Strommenge'!Z7","v":9.3619703214801536E-2},{"$f":"'D-Bestand Strommenge'!AA7","v":5.5079993384563354E-2},{"$f":"'D-Bestand Strommenge'!AB7","v":4.8352437199624974E-2},{"$f":"'D-Bestand Strommenge'!AC7","v":1.5104555416539968E-2},{"$f":"'D-Bestand Strommenge'!AD7","v":1.2367230452041226E-2},{"$f":"'D-Bestand Strommenge'!AE7","v":8.1202989778740627E-3},{"$f":"'D-Bestand Strommenge'!AF7","v":0},null,"v2.1.6"]
[67,null,null,null,"Biomasse",{"$f":"'D-Bestand Strommenge'!G8","v":0},{"$f":"'D-Bestand Strommenge'!H8","v":0},{"$f":"'D-Bestand Strommenge'!I8","v":0},{"$f":"'D-Bestand Strommenge'!J8","v":0},{"$f":"'D-Bestand Strommenge'!K8","v":40.915066042624225},{"$f":"'D-Bestand Strommenge'!L8","v":41.469756491772493},{"$f":"'D-Bestand Strommenge'!M8","v":41.469756491772493},{"$f":"'D-Bestand Strommenge'!N8","v":41.469756491772493},{"$f":"'D-Bestand Strommenge'!O8","v":41.469756491772493},{"$f":"'D-Bestand Strommenge'!P8","v":41.469756491772493},{"$f":"'D-Bestand Strommenge'!Q8","v":41.469756491772493},{"$f":"'D-Bestand Strommenge'!R8","v":39.812821991692502},{"$f":"'D-Bestand Strommenge'!S8","v":38.829714281829894},{"$f":"'D-Bestand Strommenge'!T8","v":38.049447462908155},{"$f":"'D-Bestand Strommenge'!U8","v":36.913188946941609},{"$f":"'D-Bestand Strommenge'!V8","v":33.879601480015921},{"$f":"'D-Bestand Strommenge'!W8","v":29.979942877482884},{"$f":"'D-Bestand Strommenge'!X8","v":24.884416561314495},{"$f":"'D-Bestand Strommenge'!Y8","v":20.958547637788435},{"$f":"'D-Bestand Strommenge'!Z8","v":18.738437533081804},{"$f":"'D-Bestand Strommenge'!AA8","v":15.850866075480793},{"$f":"'D-Bestand Strommenge'!AB8","v":11.467408760352546},{"$f":"'D-Bestand Strommenge'!AC8","v":4.2173214392664056},{"$f":"'D-Bestand Strommenge'!AD8","v":2.5538934635614163},{"$f":"'D-Bestand Strommenge'!AE8","v":1.1093808982965405},{"$f":"'D-Bestand Strommenge'!AF8","v":0},null,"v2.1.6"]
[68,null,null,null,"Geothermie",{"$f":"'D-Bestand Strommenge'!G9","v":0},{"$f":"'D-Bestand Strommenge'!H9","v":0},{"$f":"'D-Bestand Strommenge'!I9","v":0},{"$f":"'D-Bestand Strommenge'!J9","v":0},{"$f":"'D-Bestand Strommenge'!K9","v":0.14134193593954347},{"$f":"'D-Bestand Strommenge'!L9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!M9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!N9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!O9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!P9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!Q9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!R9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!S9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!T9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!U9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!V9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!W9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!X9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!Y9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!Z9","v":0.14968884020373421},{"$f":"'D-Bestand Strommenge'!AA9","v":0.14027279747116281},{"$f":"'D-Bestand Strommenge'!AB9","v":0.14027279747116281},{"$f":"'D-Bestand Strommenge'!AC9","v":0.14027279747116281},{"$f":"'D-Bestand Strommenge'!AD9","v":8.0174710482014119E-2},{"$f":"'D-Bestand Strommenge'!AE9","v":1.6693808528381489E-2},{"$f":"'D-Bestand Strommenge'!AF9","v":0},null,"v2.1.6"]
[69,null,null,null,"Wind Onshore",{"$f":"'D-Bestand Strommenge'!G10","v":0},{"$f":"'D-Bestand Strommenge'!H10","v":0},{"$f":"'D-Bestand Strommenge'!I10","v":0},{"$f":"'D-Bestand Strommenge'!J10","v":0},{"$f":"'D-Bestand Strommenge'!K10","v":57.653383999388126},{"$f":"'D-Bestand Strommenge'!L10","v":62.502124577836618},{"$f":"'D-Bestand Strommenge'!M10","v":62.110842784472524},{"$f":"'D-Bestand Strommenge'!N10","v":61.589133726653721},{"$f":"'D-Bestand Strommenge'!O10","v":60.936997404380229},{"$f":"'D-Bestand Strommenge'!P10","v":60.154433817652034},{"$f":"'D-Bestand Strommenge'!Q10","v":59.241442966469144},{"$f":"'D-Bestand Strommenge'!R10","v":56.886196411384716},{"$f":"'D-Bestand Strommenge'!S10","v":53.273860613123752},{"$f":"'D-Bestand Strommenge'!T10","v":48.985144127866754},{"$f":"'D-Bestand Strommenge'!U10","v":44.953859251545786},{"$f":"'D-Bestand Strommenge'!V10","v":41.695299693943618},{"$f":"'D-Bestand Strommenge'!W10","v":38.889800126336475},{"$f":"'D-Bestand Strommenge'!X10","v":35.265691742050741},{"$f":"'D-Bestand Strommenge'!Y10","v":32.453041205988214},{"$f":"'D-Bestand Strommenge'!Z10","v":31.191017671164577},{"$f":"'D-Bestand Strommenge'!AA10","v":26.534990416467974},{"$f":"'D-Bestand Strommenge'!AB10","v":23.848804711831974},{"$f":"'D-Bestand Strommenge'!AC10","v":20.453990621840415},{"$f":"'D-Bestand Strommenge'!AD10","v":15.896470455695573},{"$f":"'D-Bestand Strommenge'!AE10","v":9.6974811568969788},{"$f":"'D-Bestand Strommenge'!AF10","v":0},null,"v2.1.6"]
[70,null,null,null,"Wind Offshore",{"$f":"'D-Bestand Strommenge'!G11","v":0},{"$f":"'D-Bestand Strommenge'!H11","v":0},{"$f":"'D-Bestand Strommenge'!I11","v":0},{"$f":"'D-Bestand Strommenge'!J11","v":0},{"$f":"'D-Bestand Strommenge'!K11","v":3.0914397264392286},{"$f":"'D-Bestand Strommenge'!L11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!M11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!N11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!O11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!P11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!Q11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!R11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!S11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!T11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!U11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!V11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!W11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!X11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!Y11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!Z11","v":4.110547332443411},{"$f":"'D-Bestand Strommenge'!AA11","v":3.9601506745242956},{"$f":"'D-Bestand Strommenge'!AB11","v":3.7744742876370232},{"$f":"'D-Bestand Strommenge'!AC11","v":3.3082822149057258},{"$f":"'D-Bestand Strommenge'!AD11","v":2.9793310655848093},{"$f":"'D-Bestand Strommenge'!AE11","v":2.0382152120083648},{"$f":"'D-Bestand Strommenge'!AF11","v":0},null,"v2.1.6"]
[71,null,null,null,"Solar",{"$f":"'D-Bestand Strommenge'!G12","v":0},{"$f":"'D-Bestand Strommenge'!H12","v":0},{"$f":"'D-Bestand Strommenge'!I12","v":0},{"$f":"'D-Bestand Strommenge'!J12","v":0},{"$f":"'D-Bestand Strommenge'!K12","v":32.345105654434903},{"$f":"'D-Bestand Strommenge'!L12","v":33.019049930170183},{"$f":"'D-Bestand Strommenge'!M12","v":33.019049930170183},{"$f":"'D-Bestand Strommenge'!N12","v":33.019049930170183},{"$f":"'D-Bestand Strommenge'!O12","v":33.019049930170183},{"$f":"'D-Bestand Strommenge'!P12","v":33.019049930170183},{"$f":"'D-Bestand Strommenge'!Q12","v":33.019049930170183},{"$f":"'D-Bestand Strommenge'!R12","v":32.96986412434994},{"$f":"'D-Bestand Strommenge'!S12","v":32.889992363151684},{"$f":"'D-Bestand Strommenge'!T12","v":32.802643428256573},{"$f":"'D-Bestand Strommenge'!U12","v":32.682146189674363},{"$f":"'D-Bestand Strommenge'!V12","v":32.118403998686745},{"$f":"'D-Bestand Strommenge'!W12","v":31.31927480670873},{"$f":"'D-Bestand Strommenge'!X12","v":30.581886338374783},{"$f":"'D-Bestand Strommenge'!Y12","v":29.468001652940707},{"$f":"'D-Bestand Strommenge'!Z12","v":27.712738361025213},{"$f":"'D-Bestand Strommenge'!AA12","v":23.700450799975101},{"$f":"'D-Bestand Strommenge'!AB12","v":16.920444701113084},{"$f":"'D-Bestand Strommenge'!AC12","v":9.8246758626833426},{"$f":"'D-Bestand Strommenge'!AD12","v":3.8973169441729065},{"$f":"'D-Bestand Strommenge'!AE12","v":1.3478885514705552},{"$f":"'D-Bestand Strommenge'!AF12","v":0},null,"v2.1.6"]
[72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.6"]
[73,null,null,null,"Verbleibende Zahlungen für Anlagen, die bis ende 2014 gebaut wurden (nominal) [Mrd. Euro/a]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.6"]
[74,null,null,null,"Wasser",{"$f":"'D-Bestand Zahlungen'!G6","v":0},{"$f":"'D-Bestand Zahlungen'!H6","v":0},{"$f":"'D-Bestand Zahlungen'!I6","v":0},{"$f":"'D-Bestand Zahlungen'!J6","v":0},{"$f":"'D-Bestand Zahlungen'!K6","v":0.59286870539361292},{"$f":"'D-Bestand Zahlungen'!L6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!M6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!N6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!O6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!P6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!Q6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!R6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!S6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!T6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!U6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!V6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!W6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!X6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!Y6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!Z6","v":0.59589834152286625},{"$f":"'D-Bestand Zahlungen'!AA6","v":0.54195695216777517},{"$f":"'D-Bestand Zahlungen'!AB6","v":0.50533948832503828},{"$f":"'D-Bestand Zahlungen'!AC6","v":0.47262537548595118},{"$f":"'D-Bestand Zahlungen'!AD6","v":0.45094447604902621},{"$f":"'D-Bestand Zahlungen'!AE6","v":0.4038898480789026},{"$f":"'D-Bestand Zahlungen'!AF6","v":0.39783057582039583},null,"v2.1.6"]
[75,null,null,null,"Gas",{"$f":"'D-Bestand Zahlungen'!G7","v":0},{"$f":"'D-Bestand Zahlungen'!H7","v":0},{"$f":"'D-Bestand Zahlungen'!I7","v":0},{"$f":"'D-Bestand Zahlungen'!J7","v":0},{"$f":"'D-Bestand Zahlungen'!K7","v":0.10088070045763398},{"$f":"'D-Bestand Zahlungen'!L7","v":0.10116121574165485},{"$f":"'D-Bestand Zahlungen'!M7","v":0.10116121574165485},{"$f":"'D-Bestand Zahlungen'!N7","v":0.10116121574165485},{"$f":"'D-Bestand Zahlungen'!O7","v":0.10116121574165485},{"$f":"'D-Bestand Zahlungen'!P7","v":0.10116121574165485},{"$f":"'D-Bestand Zahlungen'!Q7","v":0.10116121574165485},{"$f":"'D-Bestand Zahlungen'!R7","v":7.9133545585612253E-2},{"$f":"'D-Bestand Zahlungen'!S7","v":7.1727150881228011E-2},{"$f":"'D-Bestand Zahlungen'!T7","v":5.2864086060311559E-2},{"$f":"'D-Bestand Zahlungen'!U7","v":3.1357929537542545E-2},{"$f":"'D-Bestand Zahlungen'!V7","v":1.1322285335139877E-2},{"$f":"'D-Bestand Zahlungen'!W7","v":9.0650761329917826E-3},{"$f":"'D-Bestand Zahlungen'!X7","v":7.2445750895866442E-3},{"$f":"'D-Bestand Zahlungen'!Y7","v":6.9699990613540114E-3},{"$f":"'D-Bestand Zahlungen'!Z7","v":6.741430146899088E-3},{"$f":"'D-Bestand Zahlungen'!AA7","v":3.8404013457238352E-3},{"$f":"'D-Bestand Zahlungen'!AB7","v":3.1931576106920346E-3},{"$f":"'D-Bestand Zahlungen'!AC7","v":1.0846120363654757E-3},{"$f":"'D-Bestand Zahlungen'!AD7","v":8.5736373947492247E-4},{"$f":"'D-Bestand Zahlungen'!AE7","v":5.6103056804173075E-4},{"$f":"'D-Bestand Zahlungen'!AF7","v":0},null,"v2.1.6"]
[76,null,null,null,"Biomasse",{"$f":"'D-Bestand Zahlungen'!G8","v":0},{"$f":"'D-Bestand Zahlungen'!H8","v":0},{"$f":"'D-Bestand Zahlungen'!I8","v":0},{"$f":"'D-Bestand Zahlungen'!J8","v":0},{"$f":"'D-Bestand Zahlungen'!K8","v":7.8161642331714543},{"$f":"'D-Bestand Zahlungen'!L8","v":7.9245390822727533},{"$f":"'D-Bestand Zahlungen'!M8","v":7.9245390822727533},{"$f":"'D-Bestand Zahlungen'!N8","v":7.9245390822727533},{"$f":"'D-Bestand Zahlungen'!O8","v":7.9245390822727533},{"$f":"'D-Bestand Zahlungen'!P8","v":7.9245390822727533},{"$f":"'D-Bestand Zahlungen'!Q8","v":7.9245390822727533},{"$f":"'D-Bestand Zahlungen'!R8","v":7.7040643280932235},{"$f":"'D-Bestand Zahlungen'!S8","v":7.5428740510054375},{"$f":"'D-Bestand Zahlungen'!T8","v":7.4288216250548311},{"$f":"'D-Bestand Zahlungen'!U8","v":7.2918533006053305},{"$f":"'D-Bestand Zahlungen'!V8","v":6.8725383217574079},{"$f":"'D-Bestand Zahlungen'!W8","v":6.1092320442362009},{"$f":"'D-Bestand Zahlungen'!X8","v":5.1199079506909477},{"$f":"'D-Bestand Zahlungen'!Y8","v":4.3311546587347163},{"$f":"'D-Bestand Zahlungen'!Z8","v":3.9042756106600809},{"$f":"'D-Bestand Zahlungen'!AA8","v":3.3236133815912274},{"$f":"'D-Bestand Zahlungen'!AB8","v":2.3853568935530132},{"$f":"'D-Bestand Zahlungen'!AC8","v":0.84162987310065895},{"$f":"'D-Bestand Zahlungen'!AD8","v":0.50688730032510243},{"$f":"'D-Bestand Zahlungen'!AE8","v":0.21674969820259962},{"$f":"'D-Bestand Zahlungen'!AF8","v":0},null,"v2.1.6"]
[77,null,null,null,"Geothermie",{"$f":"'D-Bestand Zahlungen'!G9","v":0},{"$f":"'D-Bestand Zahlungen'!H9","v":0},{"$f":"'D-Bestand Zahlungen'!I9","v":0},{"$f":"'D-Bestand Zahlungen'!J9","v":0},{"$f":"'D-Bestand Zahlungen'!K9","v":3.5347562923361824E-2},{"$f":"'D-Bestand Zahlungen'!L9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!M9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!N9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!O9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!P9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!Q9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!R9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!S9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!T9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!U9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!V9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!W9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!X9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!Y9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!Z9","v":3.7412390998028656E-2},{"$f":"'D-Bestand Zahlungen'!AA9","v":3.5255721675931898E-2},{"$f":"'D-Bestand Zahlungen'!AB9","v":3.5255721675931898E-2},{"$f":"'D-Bestand Zahlungen'!AC9","v":3.5255721675931898E-2},{"$f":"'D-Bestand Zahlungen'!AD9","v":2.0118844946834122E-2},{"$f":"'D-Bestand Zahlungen'!AE9","v":4.1296561493336659E-3},{"$f":"'D-Bestand Zahlungen'!AF9","v":0},null,"v2.1.6"]
[78,null,null,null,"Wind Onshore",{"$f":"'D-Bestand Zahlungen'!G10","v":0},{"$f":"'D-Bestand Zahlungen'!H10","v":0},{"$f":"'D-Bestand Zahlungen'!I10","v":0},{"$f":"'D-Bestand Zahlungen'!J10","v":0},{"$f":"'D-Bestand Zahlungen'!K10","v":5.5361763968660895},{"$f":"'D-Bestand Zahlungen'!L10","v":6.0139168669547871},{"$f":"'D-Bestand Zahlungen'!M10","v":5.9784568806193468},{"$f":"'D-Bestand Zahlungen'!N10","v":5.9311768988387614},{"$f":"'D-Bestand Zahlungen'!O10","v":5.8720769216130293},{"$f":"'D-Bestand Zahlungen'!P10","v":5.7072762129233041},{"$f":"'D-Bestand Zahlungen'!Q10","v":5.5322549090503328},{"$f":"'D-Bestand Zahlungen'!R10","v":5.2442237337911122},{"$f":"'D-Bestand Zahlungen'!S10","v":4.8907078366197974},{"$f":"'D-Bestand Zahlungen'!T10","v":4.5021302757619548},{"$f":"'D-Bestand Zahlungen'!U10","v":4.1498757420585815},{"$f":"'D-Bestand Zahlungen'!V10","v":3.8471909163520843},{"$f":"'D-Bestand Zahlungen'!W10","v":3.6009016566231895},{"$f":"'D-Bestand Zahlungen'!X10","v":3.362416669808018},{"$f":"'D-Bestand Zahlungen'!Y10","v":2.9646729463510626},{"$f":"'D-Bestand Zahlungen'!Z10","v":2.755600394248884},{"$f":"'D-Bestand Zahlungen'!AA10","v":2.3480851114899872},{"$f":"'D-Bestand Zahlungen'!AB10","v":1.9718168299157017},{"$f":"'D-Bestand Zahlungen'!AC10","v":1.4793229511201422},{"$f":"'D-Bestand Zahlungen'!AD10","v":0.78191609611789203},{"$f":"'D-Bestand Zahlungen'!AE10","v":0.48002531726640046},{"$f":"'D-Bestand Zahlungen'!AF10","v":0},null,"v2.1.6"]
[79,null,null,null,"Wind Offshore",{"$f":"'D-Bestand Zahlungen'!G11","v":0},{"$f":"'D-Bestand Zahlungen'!H11","v":0},{"$f":"'D-Bestand Zahlungen'!I11","v":0},{"$f":"'D-Bestand Zahlungen'!J11","v":0},{"$f":"'D-Bestand Zahlungen'!K11","v":0.54544930183620921},{"$f":"'D-Bestand Zahlungen'!L11","v":0.72095677622526411},{"$f":"'D-Bestand Zahlungen'!M11","v":0.72095677622526411},{"$f":"'D-Bestand Zahlungen'!N11","v":0.72095677622526411},{"$f":"'D-Bestand Zahlungen'!O11","v":0.72095677622526411},{"$f":"'D-Bestand Zahlungen'!P11","v":0.72095677622526411},{"$f":"'D-Bestand Zahlungen'!Q11","v":0.72095677622526411},{"$f":"'D-Bestand Zahlungen'!R11","v":0.70779873025242745},{"$f":"'D-Bestand Zahlungen'!S11","v":0.67015409610936971},{"$f":"'D-Bestand Zahlungen'!T11","v":0.5886254876290351},{"$f":"'D-Bestand Zahlungen'!U11","v":0.54948030085984612},{"$f":"'D-Bestand Zahlungen'!V11","v":0.41959031199187452},{"$f":"'D-Bestand Zahlungen'!W11","v":0.18563002464811498},{"$f":"'D-Bestand Zahlungen'!X11","v":0.13008602678610678},{"$f":"'D-Bestand Zahlungen'!Y11","v":0.12996373387338628},{"$f":"'D-Bestand Zahlungen'!Z11","v":0.12978628925492908},{"$f":"'D-Bestand Zahlungen'!AA11","v":0.12428980987762621},{"$f":"'D-Bestand Zahlungen'!AB11","v":0.1175033883274389},{"$f":"'D-Bestand Zahlungen'!AC11","v":0.10084376585622522},{"$f":"'D-Bestand Zahlungen'!AD11","v":8.893242401487135E-2},{"$f":"'D-Bestand Zahlungen'!AE11","v":5.5540165577103229E-2},{"$f":"'D-Bestand Zahlungen'!AF11","v":0},null,"v2.1.6"]
[80,null,null,null,"Solar",{"$f":"'D-Bestand Zahlungen'!G12","v":0},{"$f":"'D-Bestand Zahlungen'!H12","v":0},{"$f":"'D-Bestand Zahlungen'!I12","v":0},{"$f":"'D-Bestand Zahlungen'!J12","v":0},{"$f":"'D-Bestand Zahlungen'!K12","v":9.8381674794365797},{"$f":"'D-Bestand Zahlungen'!L12","v":9.8992046007707302},{"$f":"'D-Bestand Zahlungen'!M12","v":9.8992046007707302},{"$f":"'D-Bestand Zahlungen'!N12","v":9.8992046007707302},{"$f":"'D-Bestand Zahlungen'!O12","v":9.8992046007707302},{"$f":"'D-Bestand Zahlungen'!P12","v":9.8992046007707302},{"$f":"'D-Bestand Zahlungen'!Q12","v":9.8992046007707302},{"$f":"'D-Bestand Zahlungen'!R12","v":9.8743231184046909},{"$f":"'D-Bestand Zahlungen'!S12","v":9.8339025269570541},{"$f":"'D-Bestand Zahlungen'!T12","v":9.7918998861958393},{"$f":"'D-Bestand Zahlungen'!U12","v":9.7368305315089039},{"$f":"'D-Bestand Zahlungen'!V12","v":9.4203080911896588},{"$f":"'D-Bestand Zahlungen'!W12","v":8.9956933481227033},{"$f":"'D-Bestand Zahlungen'!X12","v":8.6231614633896339},{"$f":"'D-Bestand Zahlungen'!Y12","v":8.0972890432583959},{"$f":"'D-Bestand Zahlungen'!Z12","v":7.306332544077935},{"$f":"'D-Bestand Zahlungen'!AA12","v":5.6871387273907796},{"$f":"'D-Bestand Zahlungen'!AB12","v":3.344398325548267},{"$f":"'D-Bestand Zahlungen'!AC12","v":1.5096140003144618},{"$f":"'D-Bestand Zahlungen'!AD12","v":0.41258647705966339},{"$f":"'D-Bestand Zahlungen'!AE12","v":0.12207424266830158},{"$f":"'D-Bestand Zahlungen'!AF12","v":0},null,"v2.1.6"]
[81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.6"]
[82,null,null,null,"Standardauslastung Neuanlagen [h]"]
[83,{"$f":"'D-Standardauslastung'!C$6","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$6","v":"fh"},{"$f":"'D-Standardauslastung'!E$6","v":"MFP Trend"},"Wasser",{"$f":"'D-Standardauslastung'!G$6","v":0},{"$f":"'D-Standardauslastung'!H$6","v":0},{"$f":"'D-Standardauslastung'!I$6","v":0},{"$f":"'D-Standardauslastung'!J$6","v":0},{"$f":"'D-Standardauslastung'!K$6","v":0},{"$f":"'D-Standardauslastung'!L$6","v":0},{"$f":"'D-Standardauslastung'!M$6","v":0},{"$f":"'D-Standardauslastung'!N$6","v":0},{"$f":"'D-Standardauslastung'!O$6","v":0},{"$f":"'D-Standardauslastung'!P$6","v":0},{"$f":"'D-Standardauslastung'!Q$6","v":3956},{"$f":"'D-Standardauslastung'!R$6","v":3945},{"$f":"'D-Standardauslastung'!S$6","v":3945},{"$f":"'D-Standardauslastung'!T$6","v":3945},{"$f":"'D-Standardauslastung'!U$6","v":3956},{"$f":"'D-Standardauslastung'!V$6","v":3956},{"$f":"'D-Standardauslastung'!W$6","v":3956},{"$f":"'D-Standardauslastung'!X$6","v":3956},{"$f":"'D-Standardauslastung'!Y$6","v":3956},{"$f":"'D-Standardauslastung'!Z$6","v":3956},{"$f":"'D-Standardauslastung'!AA$6","v":3956},{"$f":"'D-Standardauslastung'!AB$6","v":3956},{"$f":"'D-Standardauslastung'!AC$6","v":3956},{"$f":"'D-Standardauslastung'!AD$6","v":3956},{"$f":"'D-Standardauslastung'!AE$6","v":3956},{"$f":"'D-Standardauslastung'!AF$6","v":3956}]
[84,{"$f":"'D-Standardauslastung'!C$7","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$7","v":"fh"},{"$f":"'D-Standardauslastung'!E$7","v":"MFP Trend"},"Gas",{"$f":"'D-Standardauslastung'!G$7","v":0},{"$f":"'D-Standardauslastung'!H$7","v":0},{"$f":"'D-Standardauslastung'!I$7","v":0},{"$f":"'D-Standardauslastung'!J$7","v":0},{"$f":"'D-Standardauslastung'!K$7","v":0},{"$f":"'D-Standardauslastung'!L$7","v":2901},{"$f":"'D-Standardauslastung'!M$7","v":2901},{"$f":"'D-Standardauslastung'!N$7","v":3944},{"$f":"'D-Standardauslastung'!O$7","v":3767},{"$f":"'D-Standardauslastung'!P$7","v":3685},{"$f":"'D-Standardauslastung'!Q$7","v":3372.3653395784545},{"$f":"'D-Standardauslastung'!R$7","v":4022.364217252396},{"$f":"'D-Standardauslastung'!S$7","v":4257.1428571428569},{"$f":"'D-Standardauslastung'!T$7","v":5260.2739726027394},{"$f":"'D-Standardauslastung'!U$7","v":5861.635220125786},{"$f":"'D-Standardauslastung'!V$7","v":5861.635220125786},{"$f":"'D-Standardauslastung'!W$7","v":5861.635220125786},{"$f":"'D-Standardauslastung'!X$7","v":5861.635220125786},{"$f":"'D-Standardauslastung'!Y$7","v":5861.635220125786},{"$f":"'D-Standardauslastung'!Z$7","v":5861.635220125786},{"$f":"'D-Standardauslastung'!AA$7","v":5861.635220125786},{"$f":"'D-Standardauslastung'!AB$7","v":5861.635220125786},{"$f":"'D-Standardauslastung'!AC$7","v":5861.635220125786},{"$f":"'D-Standardauslastung'!AD$7","v":5861.635220125786},{"$f":"'D-Standardauslastung'!AE$7","v":5861.635220125786},{"$f":"'D-Standardauslastung'!AF$7","v":5861.635220125786}]
[85,{"$f":"'D-Standardauslastung'!C$8","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$8","v":"fh"},{"$f":"'D-Standardauslastung'!E$8","v":"MFP Trend"},"Biomasse",{"$f":"'D-Standardauslastung'!G$8","v":0},{"$f":"'D-Standardauslastung'!H$8","v":0},{"$f":"'D-Standardauslastung'!I$8","v":0},{"$f":"'D-Standardauslastung'!J$8","v":0},{"$f":"'D-Standardauslastung'!K$8","v":0},{"$f":"'D-Standardauslastung'!L$8","v":5957},{"$f":"'D-Standardauslastung'!M$8","v":5957},{"$f":"'D-Standardauslastung'!N$8","v":5641},{"$f":"'D-Standardauslastung'!O$8","v":5541},{"$f":"'D-Standardauslastung'!P$8","v":5340},{"$f":"'D-Standardauslastung'!Q$8","v":5402},{"$f":"'D-Standardauslastung'!R$8","v":5376},{"$f":"'D-Standardauslastung'!S$8","v":5373},{"$f":"'D-Standardauslastung'!T$8","v":5362},{"$f":"'D-Standardauslastung'!U$8","v":5352},{"$f":"'D-Standardauslastung'!V$8","v":5352},{"$f":"'D-Standardauslastung'!W$8","v":5352},{"$f":"'D-Standardauslastung'!X$8","v":5352},{"$f":"'D-Standardauslastung'!Y$8","v":5352},{"$f":"'D-Standardauslastung'!Z$8","v":5352},{"$f":"'D-Standardauslastung'!AA$8","v":5352},{"$f":"'D-Standardauslastung'!AB$8","v":5352},{"$f":"'D-Standardauslastung'!AC$8","v":5352},{"$f":"'D-Standardauslastung'!AD$8","v":5352},{"$f":"'D-Standardauslastung'!AE$8","v":5352},{"$f":"'D-Standardauslastung'!AF$8","v":5352}]
[86,{"$f":"'D-Standardauslastung'!C$9","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$9","v":"fh"},{"$f":"'D-Standardauslastung'!E$9","v":"MFP Trend"},"Geothermie",{"$f":"'D-Standardauslastung'!G$9","v":0},{"$f":"'D-Standardauslastung'!H$9","v":0},{"$f":"'D-Standardauslastung'!I$9","v":0},{"$f":"'D-Standardauslastung'!J$9","v":0},{"$f":"'D-Standardauslastung'!K$9","v":0},{"$f":"'D-Standardauslastung'!L$9","v":4341},{"$f":"'D-Standardauslastung'!M$9","v":4341},{"$f":"'D-Standardauslastung'!N$9","v":6304},{"$f":"'D-Standardauslastung'!O$9","v":6304},{"$f":"'D-Standardauslastung'!P$9","v":6304},{"$f":"'D-Standardauslastung'!Q$9","v":5457},{"$f":"'D-Standardauslastung'!R$9","v":5441},{"$f":"'D-Standardauslastung'!S$9","v":5441},{"$f":"'D-Standardauslastung'!T$9","v":5441},{"$f":"'D-Standardauslastung'!U$9","v":5457},{"$f":"'D-Standardauslastung'!V$9","v":5457},{"$f":"'D-Standardauslastung'!W$9","v":5457},{"$f":"'D-Standardauslastung'!X$9","v":5457},{"$f":"'D-Standardauslastung'!Y$9","v":5457},{"$f":"'D-Standardauslastung'!Z$9","v":5457},{"$f":"'D-Standardauslastung'!AA$9","v":5457},{"$f":"'D-Standardauslastung'!AB$9","v":5457},{"$f":"'D-Standardauslastung'!AC$9","v":5457},{"$f":"'D-Standardauslastung'!AD$9","v":5457},{"$f":"'D-Standardauslastung'!AE$9","v":5457},{"$f":"'D-Standardauslastung'!AF$9","v":5457}]
[87,{"$f":"'D-Standardauslastung'!C$10","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$10","v":"dr"},{"$f":"'D-Standardauslastung'!E$10","v":"Anstieg auf 2600h in 2035"},"Wind Onshore",{"$f":"'D-Standardauslastung'!G$10","v":0},{"$f":"'D-Standardauslastung'!H$10","v":0},{"$f":"'D-Standardauslastung'!I$10","v":0},{"$f":"'D-Standardauslastung'!J$10","v":0},{"$f":"'D-Standardauslastung'!K$10","v":0},{"$f":"'D-Standardauslastung'!L$10","v":1768},{"$f":"'D-Standardauslastung'!M$10","v":1768},{"$f":"'D-Standardauslastung'!N$10","v":1806},{"$f":"'D-Standardauslastung'!O$10","v":1810},{"$f":"'D-Standardauslastung'!P$10","v":1994},{"$f":"'D-Standardauslastung'!Q$10","v":2056},{"$f":"'D-Standardauslastung'!R$10","v":2113},{"$f":"'D-Standardauslastung'!S$10","v":2176},{"$f":"'D-Standardauslastung'!T$10","v":2242},{"$f":"'D-Standardauslastung'!U$10","v":2310},{"$f":"'D-Standardauslastung'!V$10","v":2406.6666666666665},{"$f":"'D-Standardauslastung'!W$10","v":2455},{"$f":"'D-Standardauslastung'!X$10","v":2484},{"$f":"'D-Standardauslastung'!Y$10","v":2503.3333333333335},{"$f":"'D-Standardauslastung'!Z$10","v":2517.1428571428573},{"$f":"'D-Standardauslastung'!AA$10","v":2527.5},{"$f":"'D-Standardauslastung'!AB$10","v":2535.5555555555557},{"$f":"'D-Standardauslastung'!AC$10","v":2542},{"$f":"'D-Standardauslastung'!AD$10","v":2547.2727272727275},{"$f":"'D-Standardauslastung'!AE$10","v":2551.666666666667},{"$f":"'D-Standardauslastung'!AF$10","v":2600}]
[88,{"$f":"'D-Standardauslastung'!C$11","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$11","v":"as/pl"},{"$f":"'D-Standardauslastung'!E$11","v":"Anstieg auf 4700 h in 2035"},"Wind Offshore",{"$f":"'D-Standardauslastung'!G$11","v":0},{"$f":"'D-Standardauslastung'!H$11","v":0},{"$f":"'D-Standardauslastung'!I$11","v":0},{"$f":"'D-Standardauslastung'!J$11","v":0},{"$f":"'D-Standardauslastung'!K$11","v":0},{"$f":"'D-Standardauslastung'!L$11","v":3280},{"$f":"'D-Standardauslastung'!M$11","v":3280},{"$f":"'D-Standardauslastung'!N$11","v":3658},{"$f":"'D-Standardauslastung'!O$11","v":3600},{"$f":"'D-Standardauslastung'!P$11","v":3990},{"$f":"'D-Standardauslastung'!Q$11","v":4278},{"$f":"'D-Standardauslastung'!R$11","v":4268},{"$f":"'D-Standardauslastung'!S$11","v":4284},{"$f":"'D-Standardauslastung'!T$11","v":4304},{"$f":"'D-Standardauslastung'!U$11","v":4369},{"$f":"'D-Standardauslastung'!V$11","v":4479.333333333333},{"$f":"'D-Standardauslastung'!W$11","v":4534.5},{"$f":"'D-Standardauslastung'!X$11","v":4567.6000000000004},{"$f":"'D-Standardauslastung'!Y$11","v":4589.666666666667},{"$f":"'D-Standardauslastung'!Z$11","v":4605.4285714285716},{"$f":"'D-Standardauslastung'!AA$11","v":4617.25},{"$f":"'D-Standardauslastung'!AB$11","v":4626.4444444444443},{"$f":"'D-Standardauslastung'!AC$11","v":4633.8},{"$f":"'D-Standardauslastung'!AD$11","v":4639.818181818182},{"$f":"'D-Standardauslastung'!AE$11","v":4644.8333333333339},{"$f":"'D-Standardauslastung'!AF$11","v":4700}]
[89,{"$f":"'D-Standardauslastung'!C$12","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$12","v":"fh"},{"$f":"'D-Standardauslastung'!E$12","v":"Anstieg auf 950h in 2035"},"Solar",{"$f":"'D-Standardauslastung'!G$12","v":0},{"$f":"'D-Standardauslastung'!H$12","v":0},{"$f":"'D-Standardauslastung'!I$12","v":0},{"$f":"'D-Standardauslastung'!J$12","v":0},{"$f":"'D-Standardauslastung'!K$12","v":0},{"$f":"'D-Standardauslastung'!L$12","v":941},{"$f":"'D-Standardauslastung'!M$12","v":941},{"$f":"'D-Standardauslastung'!N$12","v":932},{"$f":"'D-Standardauslastung'!O$12","v":981},{"$f":"'D-Standardauslastung'!P$12","v":927},{"$f":"'D-Standardauslastung'!Q$12","v":886.06344148903997},{"$f":"'D-Standardauslastung'!R$12","v":885.98771711691347},{"$f":"'D-Standardauslastung'!S$12","v":900.97551335716719},{"$f":"'D-Standardauslastung'!T$12","v":914.5359764530657},{"$f":"'D-Standardauslastung'!U$12","v":913.49014666246626},{"$f":"'D-Standardauslastung'!V$12","v":916.44548195804407},{"$f":"'D-Standardauslastung'!W$12","v":919.40081725362188},{"$f":"'D-Standardauslastung'!X$12","v":922.35615254919969},{"$f":"'D-Standardauslastung'!Y$12","v":925.3114878447775},{"$f":"'D-Standardauslastung'!Z$12","v":928.26682314035531},{"$f":"'D-Standardauslastung'!AA$12","v":931.22215843593312},{"$f":"'D-Standardauslastung'!AB$12","v":934.17749373151094},{"$f":"'D-Standardauslastung'!AC$12","v":937.13282902708875},{"$f":"'D-Standardauslastung'!AD$12","v":940.08816432266656},{"$f":"'D-Standardauslastung'!AE$12","v":943.04349961824437},{"$f":"'D-Standardauslastung'!AF$12","v":950}]
[90]
[91,null,null,null,"Stromerzeugung gesamt aus ÜNB-Prognosen [TWh]"]
[92,{"$f":"'D-Strommenge ges.'!C$6","v":"Historisch"},{"$f":"'D-Strommenge ges.'!D$6","v":"dr"},{"$f":"'D-Strommenge ges.'!E$6","v":"ÜNB Jahresprognose"},"Wasser",{"$f":"'D-Strommenge ges.'!G$6","v":5.444},{"$f":"'D-Strommenge ges.'!H$6","v":6.0667459999999993},{"$f":"'D-Strommenge ges.'!I$6","v":5.8298559999999995},{"$f":"'D-Strommenge ges.'!J$6","v":6.2952879999999993},{"$f":"'D-Strommenge ges.'!K$6","v":6.154331},{"$f":"'D-Strommenge ges.'!L$6","v":6.0918529999999995},{"$f":"'D-Strommenge ges.'!M$6","v":6.2462140000000002},{"$f":"'D-Strommenge ges.'!N$6","v":6.2808169999999999},{"$f":"'D-Strommenge ges.'!O$6","v":5.9237959999999994},{"$f":"'D-Strommenge ges.'!P$6","v":6.5145869999999997},{"$f":"'D-Strommenge ges.'!Q$6","v":6.250337},{"$f":"'D-Strommenge ges.'!R$6","v":0},{"$f":"'D-Strommenge ges.'!S$6","v":0},{"$f":"'D-Strommenge ges.'!T$6","v":0},{"$f":"'D-Strommenge ges.'!U$6","v":0},{"$f":"'D-Strommenge ges.'!V$6","v":0},{"$f":"'D-Strommenge ges.'!W$6","v":0},{"$f":"'D-Strommenge ges.'!X$6","v":0},{"$f":"'D-Strommenge ges.'!Y$6","v":0},{"$f":"'D-Strommenge ges.'!Z$6","v":0},{"$f":"'D-Strommenge ges.'!AA$6","v":0},{"$f":"'D-Strommenge ges.'!AB$6","v":0},{"$f":"'D-Strommenge ges.'!AC$6","v":0},{"$f":"'D-Strommenge ges.'!AD$6","v":0},{"$f":"'D-Strommenge ges.'!AE$6","v":0},{"$f":"'D-Strommenge ges.'!AF$6","v":0}]
[93,{"$f":"'D-Strommenge ges.'!C$7","v":"Historisch"},{"$f":"'D-Strommenge ges.'!D$7","v":"dr"},{"$f":"'D-Strommenge ges.'!E$7","v":"ÜNB Jahresprognose"},"Gas",{"$f":"'D-Strommenge ges.'!G$7","v":1.835},{"$f":"'D-Strommenge ges.'!H$7","v":1.993012},{"$f":"'D-Strommenge ges.'!I$7","v":1.667049},{"$f":"'D-Strommenge ges.'!J$7","v":1.9069669999999999},{"$f":"'D-Strommenge ges.'!K$7","v":1.824149},{"$f":"'D-Strommenge ges.'!L$7","v":1.6785699999999999},{"$f":"'D-Strommenge ges.'!M$7","v":1.607626},{"$f":"'D-Strommenge ges.'!N$7","v":1.3880729999999999},{"$f":"'D-Strommenge ges.'!O$7","v":1.6777449999999998},{"$f":"'D-Strommenge ges.'!P$7","v":1.7078559999999998},{"$f":"'D-Strommenge ges.'!Q$7","v":1.4397339999999998},{"$f":"'D-Strommenge ges.'!R$7","v":0},{"$f":"'D-Strommenge ges.'!S$7","v":0},{"$f":"'D-Strommenge ges.'!T$7","v":0},{"$f":"'D-Strommenge ges.'!U$7","v":0},{"$f":"'D-Strommenge ges.'!V$7","v":0},{"$f":"'D-Strommenge ges.'!W$7","v":0},{"$f":"'D-Strommenge ges.'!X$7","v":0},{"$f":"'D-Strommenge ges.'!Y$7","v":0},{"$f":"'D-Strommenge ges.'!Z$7","v":0},{"$f":"'D-Strommenge ges.'!AA$7","v":0},{"$f":"'D-Strommenge ges.'!AB$7","v":0},{"$f":"'D-Strommenge ges.'!AC$7","v":0},{"$f":"'D-Strommenge ges.'!AD$7","v":0},{"$f":"'D-Strommenge ges.'!AE$7","v":0},{"$f":"'D-Strommenge ges.'!AF$7","v":0}]
[94,{"$f":"'D-Strommenge ges.'!C$8","v":"Historisch"},{"$f":"'D-Strommenge ges.'!D$8","v":"dr"},{"$f":"'D-Strommenge ges.'!E$8","v":"ÜNB Jahresprognose"},"Biomasse",{"$f":"'D-Strommenge ges.'!G$8","v":26.262},{"$f":"'D-Strommenge ges.'!H$8","v":27.776935999999999},{"$f":"'D-Strommenge ges.'!I$8","v":30.355590999999997},{"$f":"'D-Strommenge ges.'!J$8","v":33.165135999999997},{"$f":"'D-Strommenge ges.'!K$8","v":34.944730999999997},{"$f":"'D-Strommenge ges.'!L$8","v":38.357603999999995},{"$f":"'D-Strommenge ges.'!M$8","v":40.238844999999998},{"$f":"'D-Strommenge ges.'!N$8","v":40.770392999999999},{"$f":"'D-Strommenge ges.'!O$8","v":41.554488999999997},{"$f":"'D-Strommenge ges.'!P$8","v":41.351619999999997},{"$f":"'D-Strommenge ges.'!Q$8","v":41.746690000000001},{"$f":"'D-Strommenge ges.'!R$8","v":0},{"$f":"'D-Strommenge ges.'!S$8","v":0},{"$f":"'D-Strommenge ges.'!T$8","v":0},{"$f":"'D-Strommenge ges.'!U$8","v":0},{"$f":"'D-Strommenge ges.'!V$8","v":0},{"$f":"'D-Strommenge ges.'!W$8","v":0},{"$f":"'D-Strommenge ges.'!X$8","v":0},{"$f":"'D-Strommenge ges.'!Y$8","v":0},{"$f":"'D-Strommenge ges.'!Z$8","v":0},{"$f":"'D-Strommenge ges.'!AA$8","v":0},{"$f":"'D-Strommenge ges.'!AB$8","v":0},{"$f":"'D-Strommenge ges.'!AC$8","v":0},{"$f":"'D-Strommenge ges.'!AD$8","v":0},{"$f":"'D-Strommenge ges.'!AE$8","v":0},{"$f":"'D-Strommenge ges.'!AF$8","v":0}]
[95,{"$f":"'D-Strommenge ges.'!C$9","v":"Historisch"},{"$f":"'D-Strommenge ges.'!D$9","v":"dr"},{"$f":"'D-Strommenge ges.'!E$9","v":"ÜNB Jahresprognose"},"Geothermie",{"$f":"'D-Strommenge ges.'!G$9","v":3.5999999999999997E-2},{"$f":"'D-Strommenge ges.'!H$9","v":6.1612E-2},{"$f":"'D-Strommenge ges.'!I$9","v":0.10724},{"$f":"'D-Strommenge ges.'!J$9","v":7.6874999999999999E-2},{"$f":"'D-Strommenge ges.'!K$9","v":0.130407},{"$f":"'D-Strommenge ges.'!L$9","v":0.15870499999999998},{"$f":"'D-Strommenge ges.'!M$9","v":0.18035599999999999},{"$f":"'D-Strommenge ges.'!N$9","v":0.189524},{"$f":"'D-Strommenge ges.'!O$9","v":0.25728000000000001},{"$f":"'D-Strommenge ges.'!P$9","v":0.28638599999999997},{"$f":"'D-Strommenge ges.'!Q$9","v":0.214729},{"$f":"'D-Strommenge ges.'!R$9","v":0},{"$f":"'D-Strommenge ges.'!S$9","v":0},{"$f":"'D-Strommenge ges.'!T$9","v":0},{"$f":"'D-Strommenge ges.'!U$9","v":0},{"$f":"'D-Strommenge ges.'!V$9","v":0},{"$f":"'D-Strommenge ges.'!W$9","v":0},{"$f":"'D-Strommenge ges.'!X$9","v":0},{"$f":"'D-Strommenge ges.'!Y$9","v":0},{"$f":"'D-Strommenge ges.'!Z$9","v":0},{"$f":"'D-Strommenge ges.'!AA$9","v":0},{"$f":"'D-Strommenge ges.'!AB$9","v":0},{"$f":"'D-Strommenge ges.'!AC$9","v":0},{"$f":"'D-Strommenge ges.'!AD$9","v":0},{"$f":"'D-Strommenge ges.'!AE$9","v":0},{"$f":"'D-Strommenge ges.'!AF$9","v":0}]
[96,{"$f":"'D-Strommenge ges.'!C$10","v":"Historisch"},{"$f":"'D-Strommenge ges.'!D$10","v":"dr"},{"$f":"'D-Strommenge ges.'!E$10","v":"ÜNB Jahresprognose"},"Wind Onshore",{"$f":"'D-Strommenge ges.'!G$10","v":47.704000000000001},{"$f":"'D-Strommenge ges.'!H$10","v":53.882748999999997},{"$f":"'D-Strommenge ges.'!I$10","v":50.125189999999996},{"$f":"'D-Strommenge ges.'!J$10","v":55.830889999999997},{"$f":"'D-Strommenge ges.'!K$10","v":62.190390000000001},{"$f":"'D-Strommenge ges.'!L$10","v":66.872687999999997},{"$f":"'D-Strommenge ges.'!M$10","v":75.948886000000002},{"$f":"'D-Strommenge ges.'!N$10","v":82.001902999999999},{"$f":"'D-Strommenge ges.'!O$10","v":92.724075999999997},{"$f":"'D-Strommenge ges.'!P$10","v":98.799182999999999},{"$f":"'D-Strommenge ges.'!Q$10","v":102.08820399999999},{"$f":"'D-Strommenge ges.'!R$10","v":0},{"$f":"'D-Strommenge ges.'!S$10","v":0},{"$f":"'D-Strommenge ges.'!T$10","v":0},{"$f":"'D-Strommenge ges.'!U$10","v":0},{"$f":"'D-Strommenge ges.'!V$10","v":0},{"$f":"'D-Strommenge ges.'!W$10","v":0},{"$f":"'D-Strommenge ges.'!X$10","v":0},{"$f":"'D-Strommenge ges.'!Y$10","v":0},{"$f":"'D-Strommenge ges.'!Z$10","v":0},{"$f":"'D-Strommenge ges.'!AA$10","v":0},{"$f":"'D-Strommenge ges.'!AB$10","v":0},{"$f":"'D-Strommenge ges.'!AC$10","v":0},{"$f":"'D-Strommenge ges.'!AD$10","v":0},{"$f":"'D-Strommenge ges.'!AE$10","v":0},{"$f":"'D-Strommenge ges.'!AF$10","v":0}]
[97,{"$f":"'D-Strommenge ges.'!C$11","v":"Historisch"},{"$f":"'D-Strommenge ges.'!D$11","v":"dr"},{"$f":"'D-Strommenge ges.'!E$11","v":"ÜNB Jahresprognose"},"Wind Offshore",{"$f":"'D-Strommenge ges.'!G$11","v":0.65400000000000003},{"$f":"'D-Strommenge ges.'!H$11","v":1.1467909999999999},{"$f":"'D-Strommenge ges.'!I$11","v":1.361415},{"$f":"'D-Strommenge ges.'!J$11","v":2.4940419999999999},{"$f":"'D-Strommenge ges.'!K$11","v":7.397958},{"$f":"'D-Strommenge ges.'!L$11","v":11.231204},{"$f":"'D-Strommenge ges.'!M$11","v":15.379543999999999},{"$f":"'D-Strommenge ges.'!N$11","v":20.033355},{"$f":"'D-Strommenge ges.'!O$11","v":22.564405999999998},{"$f":"'D-Strommenge ges.'!P$11","v":26.466161},{"$f":"'D-Strommenge ges.'!Q$11","v":29.940075999999998},{"$f":"'D-Strommenge ges.'!R$11","v":0},{"$f":"'D-Strommenge ges.'!S$11","v":0},{"$f":"'D-Strommenge ges.'!T$11","v":0},{"$f":"'D-Strommenge ges.'!U$11","v":0},{"$f":"'D-Strommenge ges.'!V$11","v":0},{"$f":"'D-Strommenge ges.'!W$11","v":0},{"$f":"'D-Strommenge ges.'!X$11","v":0},{"$f":"'D-Strommenge ges.'!Y$11","v":0},{"$f":"'D-Strommenge ges.'!Z$11","v":0},{"$f":"'D-Strommenge ges.'!AA$11","v":0},{"$f":"'D-Strommenge ges.'!AB$11","v":0},{"$f":"'D-Strommenge ges.'!AC$11","v":0},{"$f":"'D-Strommenge ges.'!AD$11","v":0},{"$f":"'D-Strommenge ges.'!AE$11","v":0},{"$f":"'D-Strommenge ges.'!AF$11","v":0}]
[98,{"$f":"'D-Strommenge ges.'!C$12","v":"Historisch"},{"$f":"'D-Strommenge ges.'!D$12","v":"dr"},{"$f":"'D-Strommenge ges.'!E$12","v":"ÜNB Jahresprognose"},"Solar",{"$f":"'D-Strommenge ges.'!G$12","v":8.2959999999999994},{"$f":"'D-Strommenge ges.'!H$12","v":19.399286999999998},{"$f":"'D-Strommenge ges.'!I$12","v":24.072319},{"$f":"'D-Strommenge ges.'!J$12","v":34.673694999999995},{"$f":"'D-Strommenge ges.'!K$12","v":36.594586999999997},{"$f":"'D-Strommenge ges.'!L$12","v":36.096958000000001},{"$f":"'D-Strommenge ges.'!M$12","v":36.82555},{"$f":"'D-Strommenge ges.'!N$12","v":36.562143999999996},{"$f":"'D-Strommenge ges.'!O$12","v":39.173614999999998},{"$f":"'D-Strommenge ges.'!P$12","v":41.877699},{"$f":"'D-Strommenge ges.'!Q$12","v":43.939245999999997},{"$f":"'D-Strommenge ges.'!R$12","v":0},{"$f":"'D-Strommenge ges.'!S$12","v":0},{"$f":"'D-Strommenge ges.'!T$12","v":0},{"$f":"'D-Strommenge ges.'!U$12","v":0},{"$f":"'D-Strommenge ges.'!V$12","v":0},{"$f":"'D-Strommenge ges.'!W$12","v":0},{"$f":"'D-Strommenge ges.'!X$12","v":0},{"$f":"'D-Strommenge ges.'!Y$12","v":0},{"$f":"'D-Strommenge ges.'!Z$12","v":0},{"$f":"'D-Strommenge ges.'!AA$12","v":0},{"$f":"'D-Strommenge ges.'!AB$12","v":0},{"$f":"'D-Strommenge ges.'!AC$12","v":0},{"$f":"'D-Strommenge ges.'!AD$12","v":0},{"$f":"'D-Strommenge ges.'!AE$12","v":0},{"$f":"'D-Strommenge ges.'!AF$12","v":0}]
[99,null,null,null,"Gesamt",{"$f":"SUM(F101:F107)","v":90.230999999999995},110.32713299999998,113.51865999999998,134.44289299999997,149.23655299999999,160.48758199999997,176.427021,187.22620899999998,203.875407,{"$f":"SUM(O101:O107)","v":217.00349199999999},225.61901599999999,{"$f":"SUM(Q101:Q107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100]
[101,null,null,null,"Strommenge Festvergütung (§23-33 EEG) aus ÜNB-Prognosen [TWh]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"umbenannt"]
[102,{"$f":"'D-Strommenge FV+DM'!C6","v":"Historisch"},{"$f":"'D-Strommenge FV+DM'!D6","v":"dr"},{"$f":"'D-Strommenge FV+DM'!E6","v":"ÜNB Jahresprognose"},"Wasser",{"$f":"'D-Strommenge FV+DM'!G6","v":5.444},{"$f":"'D-Strommenge FV+DM'!H6","v":2.0696829999999999},{"$f":"'D-Strommenge FV+DM'!I6","v":2.6419329999999999},{"$f":"'D-Strommenge FV+DM'!J6","v":1.4335309999999999},{"$f":"'D-Strommenge FV+DM'!K6","v":2.6266479999999999},{"$f":"'D-Strommenge FV+DM'!L6","v":2.5155029999999998},{"$f":"'D-Strommenge FV+DM'!M6","v":2.4509639999999999},{"$f":"'D-Strommenge FV+DM'!N6","v":3.2915449999999997},{"$f":"'D-Strommenge FV+DM'!O6","v":2.4494499999999997},{"$f":"'D-Strommenge FV+DM'!P6","v":2.4839579999999999},{"$f":"'D-Strommenge FV+DM'!Q6","v":2.2986149999999999},{"$f":"'D-Strommenge FV+DM'!R6","v":0},{"$f":"'D-Strommenge FV+DM'!S6","v":0},{"$f":"'D-Strommenge FV+DM'!T6","v":0},{"$f":"'D-Strommenge FV+DM'!U6","v":0},{"$f":"'D-Strommenge FV+DM'!V6","v":0},{"$f":"'D-Strommenge FV+DM'!W6","v":0},{"$f":"'D-Strommenge FV+DM'!X6","v":0},{"$f":"'D-Strommenge FV+DM'!Y6","v":0},{"$f":"'D-Strommenge FV+DM'!Z6","v":0},{"$f":"'D-Strommenge FV+DM'!AA6","v":0},{"$f":"'D-Strommenge FV+DM'!AB6","v":0},{"$f":"'D-Strommenge FV+DM'!AC6","v":0},{"$f":"'D-Strommenge FV+DM'!AD6","v":0},{"$f":"'D-Strommenge FV+DM'!AE6","v":0},{"$f":"'D-Strommenge FV+DM'!AF6","v":0},null,null,null,null,"umbenannt"]
[103,{"$f":"'D-Strommenge FV+DM'!C7","v":"Historisch"},{"$f":"'D-Strommenge FV+DM'!D7","v":"dr"},{"$f":"'D-Strommenge FV+DM'!E7","v":"ÜNB Jahresprognose"},"Gas",{"$f":"'D-Strommenge FV+DM'!G7","v":1.835},{"$f":"'D-Strommenge FV+DM'!H7","v":0.19930099999999998},{"$f":"'D-Strommenge FV+DM'!I7","v":0.434035},{"$f":"'D-Strommenge FV+DM'!J7","v":0.26808399999999999},{"$f":"'D-Strommenge FV+DM'!K7","v":0.274088},{"$f":"'D-Strommenge FV+DM'!L7","v":0.72458999999999996},{"$f":"'D-Strommenge FV+DM'!M7","v":0.67505300000000001},{"$f":"'D-Strommenge FV+DM'!N7","v":0.48945699999999998},{"$f":"'D-Strommenge FV+DM'!O7","v":0.40027299999999999},{"$f":"'D-Strommenge FV+DM'!P7","v":0.30525099999999999},{"$f":"'D-Strommenge FV+DM'!Q7","v":0.23846799999999999},{"$f":"'D-Strommenge FV+DM'!R7","v":0},{"$f":"'D-Strommenge FV+DM'!S7","v":0},{"$f":"'D-Strommenge FV+DM'!T7","v":0},{"$f":"'D-Strommenge FV+DM'!U7","v":0},{"$f":"'D-Strommenge FV+DM'!V7","v":0},{"$f":"'D-Strommenge FV+DM'!W7","v":0},{"$f":"'D-Strommenge FV+DM'!X7","v":0},{"$f":"'D-Strommenge FV+DM'!Y7","v":0},{"$f":"'D-Strommenge FV+DM'!Z7","v":0},{"$f":"'D-Strommenge FV+DM'!AA7","v":0},{"$f":"'D-Strommenge FV+DM'!AB7","v":0},{"$f":"'D-Strommenge FV+DM'!AC7","v":0},{"$f":"'D-Strommenge FV+DM'!AD7","v":0},{"$f":"'D-Strommenge FV+DM'!AE7","v":0},{"$f":"'D-Strommenge FV+DM'!AF7","v":0},null,null,null,null,"umbenannt"]
[104,{"$f":"'D-Strommenge FV+DM'!C8","v":"Historisch"},{"$f":"'D-Strommenge FV+DM'!D8","v":"dr"},{"$f":"'D-Strommenge FV+DM'!E8","v":"ÜNB Jahresprognose"},"Biomasse",{"$f":"'D-Strommenge FV+DM'!G8","v":26.262},{"$f":"'D-Strommenge FV+DM'!H8","v":24.314577},{"$f":"'D-Strommenge FV+DM'!I8","v":23.696601999999999},{"$f":"'D-Strommenge FV+DM'!J8","v":11.950588999999999},{"$f":"'D-Strommenge FV+DM'!K8","v":12.996518},{"$f":"'D-Strommenge FV+DM'!L8","v":9.971876},{"$f":"'D-Strommenge FV+DM'!M8","v":11.098848},{"$f":"'D-Strommenge FV+DM'!N8","v":9.7514399999999988},{"$f":"'D-Strommenge FV+DM'!O8","v":10.333107999999999},{"$f":"'D-Strommenge FV+DM'!P8","v":9.4306009999999993},{"$f":"'D-Strommenge FV+DM'!Q8","v":7.5909040000000001},{"$f":"'D-Strommenge FV+DM'!R8","v":0},{"$f":"'D-Strommenge FV+DM'!S8","v":0},{"$f":"'D-Strommenge FV+DM'!T8","v":0},{"$f":"'D-Strommenge FV+DM'!U8","v":0},{"$f":"'D-Strommenge FV+DM'!V8","v":0},{"$f":"'D-Strommenge FV+DM'!W8","v":0},{"$f":"'D-Strommenge FV+DM'!X8","v":0},{"$f":"'D-Strommenge FV+DM'!Y8","v":0},{"$f":"'D-Strommenge FV+DM'!Z8","v":0},{"$f":"'D-Strommenge FV+DM'!AA8","v":0},{"$f":"'D-Strommenge FV+DM'!AB8","v":0},{"$f":"'D-Strommenge FV+DM'!AC8","v":0},{"$f":"'D-Strommenge FV+DM'!AD8","v":0},{"$f":"'D-Strommenge FV+DM'!AE8","v":0},{"$f":"'D-Strommenge FV+DM'!AF8","v":0},null,null,null,null,"umbenannt"]
[105,{"$f":"'D-Strommenge FV+DM'!C9","v":"Historisch"},{"$f":"'D-Strommenge FV+DM'!D9","v":"dr"},{"$f":"'D-Strommenge FV+DM'!E9","v":"ÜNB Jahresprognose"},"Geothermie",{"$f":"'D-Strommenge FV+DM'!G9","v":3.5999999999999997E-2},{"$f":"'D-Strommenge FV+DM'!H9","v":6.1612E-2},{"$f":"'D-Strommenge FV+DM'!I9","v":9.0604999999999991E-2},{"$f":"'D-Strommenge FV+DM'!J9","v":7.6874999999999999E-2},{"$f":"'D-Strommenge FV+DM'!K9","v":0.113607},{"$f":"'D-Strommenge FV+DM'!L9","v":7.9647999999999997E-2},{"$f":"'D-Strommenge FV+DM'!M9","v":8.2011000000000001E-2},{"$f":"'D-Strommenge FV+DM'!N9","v":8.3442999999999989E-2},{"$f":"'D-Strommenge FV+DM'!O9","v":3.2674000000000002E-2},{"$f":"'D-Strommenge FV+DM'!P9","v":5.3082999999999998E-2},{"$f":"'D-Strommenge FV+DM'!Q9","v":7.8399999999999997E-3},{"$f":"'D-Strommenge FV+DM'!R9","v":0},{"$f":"'D-Strommenge FV+DM'!S9","v":0},{"$f":"'D-Strommenge FV+DM'!T9","v":0},{"$f":"'D-Strommenge FV+DM'!U9","v":0},{"$f":"'D-Strommenge FV+DM'!V9","v":0},{"$f":"'D-Strommenge FV+DM'!W9","v":0},{"$f":"'D-Strommenge FV+DM'!X9","v":0},{"$f":"'D-Strommenge FV+DM'!Y9","v":0},{"$f":"'D-Strommenge FV+DM'!Z9","v":0},{"$f":"'D-Strommenge FV+DM'!AA9","v":0},{"$f":"'D-Strommenge FV+DM'!AB9","v":0},{"$f":"'D-Strommenge FV+DM'!AC9","v":0},{"$f":"'D-Strommenge FV+DM'!AD9","v":0},{"$f":"'D-Strommenge FV+DM'!AE9","v":0},{"$f":"'D-Strommenge FV+DM'!AF9","v":0},null,null,null,null,"umbenannt"]
[106,{"$f":"'D-Strommenge FV+DM'!C10","v":"Historisch"},{"$f":"'D-Strommenge FV+DM'!D10","v":"dr"},{"$f":"'D-Strommenge FV+DM'!E10","v":"ÜNB Jahresprognose"},"Wind Onshore",{"$f":"'D-Strommenge FV+DM'!G10","v":47.704000000000001},{"$f":"'D-Strommenge FV+DM'!H10","v":50.803851999999999},{"$f":"'D-Strommenge FV+DM'!I10","v":41.210659},{"$f":"'D-Strommenge FV+DM'!J10","v":8.037706},{"$f":"'D-Strommenge FV+DM'!K10","v":8.9237459999999995},{"$f":"'D-Strommenge FV+DM'!L10","v":9.3738069999999993},{"$f":"'D-Strommenge FV+DM'!M10","v":8.1825499999999991},{"$f":"'D-Strommenge FV+DM'!N10","v":6.2020169999999997},{"$f":"'D-Strommenge FV+DM'!O10","v":4.9509549999999996},{"$f":"'D-Strommenge FV+DM'!P10","v":3.3705379999999998},{"$f":"'D-Strommenge FV+DM'!Q10","v":3.5940459999999996},{"$f":"'D-Strommenge FV+DM'!R10","v":0},{"$f":"'D-Strommenge FV+DM'!S10","v":0},{"$f":"'D-Strommenge FV+DM'!T10","v":0},{"$f":"'D-Strommenge FV+DM'!U10","v":0},{"$f":"'D-Strommenge FV+DM'!V10","v":0},{"$f":"'D-Strommenge FV+DM'!W10","v":0},{"$f":"'D-Strommenge FV+DM'!X10","v":0},{"$f":"'D-Strommenge FV+DM'!Y10","v":0},{"$f":"'D-Strommenge FV+DM'!Z10","v":0},{"$f":"'D-Strommenge FV+DM'!AA10","v":0},{"$f":"'D-Strommenge FV+DM'!AB10","v":0},{"$f":"'D-Strommenge FV+DM'!AC10","v":0},{"$f":"'D-Strommenge FV+DM'!AD10","v":0},{"$f":"'D-Strommenge FV+DM'!AE10","v":0},{"$f":"'D-Strommenge FV+DM'!AF10","v":0},null,null,null,null,"umbenannt"]
[107,{"$f":"'D-Strommenge FV+DM'!C11","v":"Historisch"},{"$f":"'D-Strommenge FV+DM'!D11","v":"dr"},{"$f":"'D-Strommenge FV+DM'!E11","v":"ÜNB Jahresprognose"},"Wind Offshore",{"$f":"'D-Strommenge FV+DM'!G11","v":0.65400000000000003},{"$f":"'D-Strommenge FV+DM'!H11","v":1.1467909999999999},{"$f":"'D-Strommenge FV+DM'!I11","v":0.91880899999999999},{"$f":"'D-Strommenge FV+DM'!J11","v":0},{"$f":"'D-Strommenge FV+DM'!K11","v":0},{"$f":"'D-Strommenge FV+DM'!L11","v":0},{"$f":"'D-Strommenge FV+DM'!M11","v":0},{"$f":"'D-Strommenge FV+DM'!N11","v":0},{"$f":"'D-Strommenge FV+DM'!O11","v":0},{"$f":"'D-Strommenge FV+DM'!P11","v":0},{"$f":"'D-Strommenge FV+DM'!Q11","v":0},{"$f":"'D-Strommenge FV+DM'!R11","v":0},{"$f":"'D-Strommenge FV+DM'!S11","v":0},{"$f":"'D-Strommenge FV+DM'!T11","v":0},{"$f":"'D-Strommenge FV+DM'!U11","v":0},{"$f":"'D-Strommenge FV+DM'!V11","v":0},{"$f":"'D-Strommenge FV+DM'!W11","v":0},{"$f":"'D-Strommenge FV+DM'!X11","v":0},{"$f":"'D-Strommenge FV+DM'!Y11","v":0},{"$f":"'D-Strommenge FV+DM'!Z11","v":0},{"$f":"'D-Strommenge FV+DM'!AA11","v":0},{"$f":"'D-Strommenge FV+DM'!AB11","v":0},{"$f":"'D-Strommenge FV+DM'!AC11","v":0},{"$f":"'D-Strommenge FV+DM'!AD11","v":0},{"$f":"'D-Strommenge FV+DM'!AE11","v":0},{"$f":"'D-Strommenge FV+DM'!AF11","v":0},null,null,null,null,"umbenannt"]
[108,{"$f":"'D-Strommenge FV+DM'!C12","v":"Historisch"},{"$f":"'D-Strommenge FV+DM'!D12","v":"dr"},{"$f":"'D-Strommenge FV+DM'!E12","v":"ÜNB Jahresprognose"},"Solar",{"$f":"'D-Strommenge FV+DM'!G12","v":8.2959999999999994},{"$f":"'D-Strommenge FV+DM'!H12","v":19.399286999999998},{"$f":"'D-Strommenge FV+DM'!I12","v":22.864761999999999},{"$f":"'D-Strommenge FV+DM'!J12","v":29.414850999999999},{"$f":"'D-Strommenge FV+DM'!K12","v":28.987663999999999},{"$f":"'D-Strommenge FV+DM'!L12","v":27.794584999999998},{"$f":"'D-Strommenge FV+DM'!M12","v":27.602309999999999},{"$f":"'D-Strommenge FV+DM'!N12","v":26.451788999999998},{"$f":"'D-Strommenge FV+DM'!O12","v":27.684709999999999},{"$f":"'D-Strommenge FV+DM'!P12","v":26.884110999999997},{"$f":"'D-Strommenge FV+DM'!Q12","v":27.468408},{"$f":"'D-Strommenge FV+DM'!R12","v":0},{"$f":"'D-Strommenge FV+DM'!S12","v":0},{"$f":"'D-Strommenge FV+DM'!T12","v":0},{"$f":"'D-Strommenge FV+DM'!U12","v":0},{"$f":"'D-Strommenge FV+DM'!V12","v":0},{"$f":"'D-Strommenge FV+DM'!W12","v":0},{"$f":"'D-Strommenge FV+DM'!X12","v":0},{"$f":"'D-Strommenge FV+DM'!Y12","v":0},{"$f":"'D-Strommenge FV+DM'!Z12","v":0},{"$f":"'D-Strommenge FV+DM'!AA12","v":0},{"$f":"'D-Strommenge FV+DM'!AB12","v":0},{"$f":"'D-Strommenge FV+DM'!AC12","v":0},{"$f":"'D-Strommenge FV+DM'!AD12","v":0},{"$f":"'D-Strommenge FV+DM'!AE12","v":0},{"$f":"'D-Strommenge FV+DM'!AF12","v":0},null,null,null,null,"umbenannt"]
[109,null,null,null,"Gesamt",{"$f":"SUM(F111:F117)","v":90.230999999999995},97.995103,91.857405,51.181635999999997,53.922270999999995,50.460008999999999,50.091735999999997,46.269690999999995,{"$f":"SUM(N111:N117)","v":45.851169999999996},{"$f":"SUM(O111:O117)","v":42.527541999999997},41.198281000000001,{"$f":"SUM(Q111:Q117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"umbenannt"]
[110]
["110.01",null,null,null,"Strommenge Direktvermarktung nach § 33b Zif. 1 (Marktprämie) aus ÜNB-Prognosen [TWh]"]
["110.02",{"$f":"'D-Strommenge FV+DM'!C26","v":0},{"$f":"'D-Strommenge FV+DM'!D26","v":0},{"$f":"'D-Strommenge FV+DM'!E26","v":0},"Wasser",{"$f":"'D-Strommenge FV+DM'!G19","v":0},{"$f":"'D-Strommenge FV+DM'!H19","v":0},{"$f":"'D-Strommenge FV+DM'!I19","v":2.1817889999999998},{"$f":"'D-Strommenge FV+DM'!J19","v":4.2967389999999996},{"$f":"'D-Strommenge FV+DM'!K19","v":2.8318239999999997},{"$f":"'D-Strommenge FV+DM'!L19","v":3.5763499999999997},{"$f":"'D-Strommenge FV+DM'!M19","v":3.7087819999999998},{"$f":"'D-Strommenge FV+DM'!N19","v":2.8920019999999997},{"$f":"'D-Strommenge FV+DM'!O19","v":3.0121289999999998},{"$f":"'D-Strommenge FV+DM'!P19","v":3.465357},{"$f":"'D-Strommenge FV+DM'!Q19","v":3.2058839999999997},{"$f":"'D-Strommenge FV+DM'!R19","v":0},{"$f":"'D-Strommenge FV+DM'!S19","v":0},{"$f":"'D-Strommenge FV+DM'!T19","v":0},{"$f":"'D-Strommenge FV+DM'!U19","v":0},{"$f":"'D-Strommenge FV+DM'!V19","v":0},{"$f":"'D-Strommenge FV+DM'!W19","v":0},{"$f":"'D-Strommenge FV+DM'!X19","v":0},{"$f":"'D-Strommenge FV+DM'!Y19","v":0},{"$f":"'D-Strommenge FV+DM'!Z19","v":0},{"$f":"'D-Strommenge FV+DM'!AA19","v":0},{"$f":"'D-Strommenge FV+DM'!AB19","v":0},{"$f":"'D-Strommenge FV+DM'!AC19","v":0},{"$f":"'D-Strommenge FV+DM'!AD19","v":0},{"$f":"'D-Strommenge FV+DM'!AE19","v":0},{"$f":"'D-Strommenge FV+DM'!AF19","v":0},null,null,null,null,"neu hinzugefügt"]
["110.03",{"$f":"'D-Strommenge FV+DM'!C27","v":0},{"$f":"'D-Strommenge FV+DM'!D27","v":0},{"$f":"'D-Strommenge FV+DM'!E27","v":0},"Gas",{"$f":"'D-Strommenge FV+DM'!G20","v":0},{"$f":"'D-Strommenge FV+DM'!H20","v":0},{"$f":"'D-Strommenge FV+DM'!I20","v":0.29039300000000001},{"$f":"'D-Strommenge FV+DM'!J20","v":1.1700359999999999},{"$f":"'D-Strommenge FV+DM'!K20","v":0.52149199999999996},{"$f":"'D-Strommenge FV+DM'!L20","v":0.95397999999999994},{"$f":"'D-Strommenge FV+DM'!M20","v":0.9315199999999999},{"$f":"'D-Strommenge FV+DM'!N20","v":0.88699699999999992},{"$f":"'D-Strommenge FV+DM'!O20","v":0.90645399999999998},{"$f":"'D-Strommenge FV+DM'!P20","v":0.92375699999999994},{"$f":"'D-Strommenge FV+DM'!Q20","v":0.75774799999999998},{"$f":"'D-Strommenge FV+DM'!R20","v":0},{"$f":"'D-Strommenge FV+DM'!S20","v":0},{"$f":"'D-Strommenge FV+DM'!T20","v":0},{"$f":"'D-Strommenge FV+DM'!U20","v":0},{"$f":"'D-Strommenge FV+DM'!V20","v":0},{"$f":"'D-Strommenge FV+DM'!W20","v":0},{"$f":"'D-Strommenge FV+DM'!X20","v":0},{"$f":"'D-Strommenge FV+DM'!Y20","v":0},{"$f":"'D-Strommenge FV+DM'!Z20","v":0},{"$f":"'D-Strommenge FV+DM'!AA20","v":0},{"$f":"'D-Strommenge FV+DM'!AB20","v":0},{"$f":"'D-Strommenge FV+DM'!AC20","v":0},{"$f":"'D-Strommenge FV+DM'!AD20","v":0},{"$f":"'D-Strommenge FV+DM'!AE20","v":0},{"$f":"'D-Strommenge FV+DM'!AF20","v":0},null,null,null,null,"neu hinzugefügt"]
["110.04",{"$f":"'D-Strommenge FV+DM'!C28","v":0},{"$f":"'D-Strommenge FV+DM'!D28","v":0},{"$f":"'D-Strommenge FV+DM'!E28","v":0},"Biomasse",{"$f":"'D-Strommenge FV+DM'!G21","v":0},{"$f":"'D-Strommenge FV+DM'!H21","v":0},{"$f":"'D-Strommenge FV+DM'!I21","v":5.9434979999999999},{"$f":"'D-Strommenge FV+DM'!J21","v":21.214547},{"$f":"'D-Strommenge FV+DM'!K21","v":21.925464999999999},{"$f":"'D-Strommenge FV+DM'!L21","v":28.385728},{"$f":"'D-Strommenge FV+DM'!M21","v":29.123989999999999},{"$f":"'D-Strommenge FV+DM'!N21","v":31.014032999999998},{"$f":"'D-Strommenge FV+DM'!O21","v":31.204751999999999},{"$f":"'D-Strommenge FV+DM'!P21","v":31.842124999999999},{"$f":"'D-Strommenge FV+DM'!Q21","v":34.123956},{"$f":"'D-Strommenge FV+DM'!R21","v":0},{"$f":"'D-Strommenge FV+DM'!S21","v":0},{"$f":"'D-Strommenge FV+DM'!T21","v":0},{"$f":"'D-Strommenge FV+DM'!U21","v":0},{"$f":"'D-Strommenge FV+DM'!V21","v":0},{"$f":"'D-Strommenge FV+DM'!W21","v":0},{"$f":"'D-Strommenge FV+DM'!X21","v":0},{"$f":"'D-Strommenge FV+DM'!Y21","v":0},{"$f":"'D-Strommenge FV+DM'!Z21","v":0},{"$f":"'D-Strommenge FV+DM'!AA21","v":0},{"$f":"'D-Strommenge FV+DM'!AB21","v":0},{"$f":"'D-Strommenge FV+DM'!AC21","v":0},{"$f":"'D-Strommenge FV+DM'!AD21","v":0},{"$f":"'D-Strommenge FV+DM'!AE21","v":0},{"$f":"'D-Strommenge FV+DM'!AF21","v":0},null,null,null,null,"neu hinzugefügt"]
["110.05",{"$f":"'D-Strommenge FV+DM'!C29","v":0},{"$f":"'D-Strommenge FV+DM'!D29","v":0},{"$f":"'D-Strommenge FV+DM'!E29","v":0},"Geothermie",{"$f":"'D-Strommenge FV+DM'!G22","v":0},{"$f":"'D-Strommenge FV+DM'!H22","v":0},{"$f":"'D-Strommenge FV+DM'!I22","v":1.6635E-2},{"$f":"'D-Strommenge FV+DM'!J22","v":0},{"$f":"'D-Strommenge FV+DM'!K22","v":1.6799999999999999E-2},{"$f":"'D-Strommenge FV+DM'!L22","v":7.9057000000000002E-2},{"$f":"'D-Strommenge FV+DM'!M22","v":9.8345000000000002E-2},{"$f":"'D-Strommenge FV+DM'!N22","v":0.10608099999999999},{"$f":"'D-Strommenge FV+DM'!O22","v":0.17315},{"$f":"'D-Strommenge FV+DM'!P22","v":0.17602599999999999},{"$f":"'D-Strommenge FV+DM'!Q22","v":0.16394300000000001},{"$f":"'D-Strommenge FV+DM'!R22","v":0},{"$f":"'D-Strommenge FV+DM'!S22","v":0},{"$f":"'D-Strommenge FV+DM'!T22","v":0},{"$f":"'D-Strommenge FV+DM'!U22","v":0},{"$f":"'D-Strommenge FV+DM'!V22","v":0},{"$f":"'D-Strommenge FV+DM'!W22","v":0},{"$f":"'D-Strommenge FV+DM'!X22","v":0},{"$f":"'D-Strommenge FV+DM'!Y22","v":0},{"$f":"'D-Strommenge FV+DM'!Z22","v":0},{"$f":"'D-Strommenge FV+DM'!AA22","v":0},{"$f":"'D-Strommenge FV+DM'!AB22","v":0},{"$f":"'D-Strommenge FV+DM'!AC22","v":0},{"$f":"'D-Strommenge FV+DM'!AD22","v":0},{"$f":"'D-Strommenge FV+DM'!AE22","v":0},{"$f":"'D-Strommenge FV+DM'!AF22","v":0},null,null,null,null,"neu hinzugefügt"]
["110.06",{"$f":"'D-Strommenge FV+DM'!C30","v":0},{"$f":"'D-Strommenge FV+DM'!D30","v":0},{"$f":"'D-Strommenge FV+DM'!E30","v":0},"Wind Onshore",{"$f":"'D-Strommenge FV+DM'!G23","v":0},{"$f":"'D-Strommenge FV+DM'!H23","v":0},{"$f":"'D-Strommenge FV+DM'!I23","v":7.3871079999999996},{"$f":"'D-Strommenge FV+DM'!J23","v":46.901826999999997},{"$f":"'D-Strommenge FV+DM'!K23","v":51.661167999999996},{"$f":"'D-Strommenge FV+DM'!L23","v":57.498880999999997},{"$f":"'D-Strommenge FV+DM'!M23","v":67.570857000000004},{"$f":"'D-Strommenge FV+DM'!N23","v":75.744242},{"$f":"'D-Strommenge FV+DM'!O23","v":87.745678999999996},{"$f":"'D-Strommenge FV+DM'!P23","v":95.400548999999998},{"$f":"'D-Strommenge FV+DM'!Q23","v":98.452184000000003},{"$f":"'D-Strommenge FV+DM'!R23","v":0},{"$f":"'D-Strommenge FV+DM'!S23","v":0},{"$f":"'D-Strommenge FV+DM'!T23","v":0},{"$f":"'D-Strommenge FV+DM'!U23","v":0},{"$f":"'D-Strommenge FV+DM'!V23","v":0},{"$f":"'D-Strommenge FV+DM'!W23","v":0},{"$f":"'D-Strommenge FV+DM'!X23","v":0},{"$f":"'D-Strommenge FV+DM'!Y23","v":0},{"$f":"'D-Strommenge FV+DM'!Z23","v":0},{"$f":"'D-Strommenge FV+DM'!AA23","v":0},{"$f":"'D-Strommenge FV+DM'!AB23","v":0},{"$f":"'D-Strommenge FV+DM'!AC23","v":0},{"$f":"'D-Strommenge FV+DM'!AD23","v":0},{"$f":"'D-Strommenge FV+DM'!AE23","v":0},{"$f":"'D-Strommenge FV+DM'!AF23","v":0},null,null,null,null,"neu hinzugefügt"]
["110.07",{"$f":"'D-Strommenge FV+DM'!C31","v":0},{"$f":"'D-Strommenge FV+DM'!D31","v":0},{"$f":"'D-Strommenge FV+DM'!E31","v":0},"Wind Offshore",{"$f":"'D-Strommenge FV+DM'!G24","v":0},{"$f":"'D-Strommenge FV+DM'!H24","v":0},{"$f":"'D-Strommenge FV+DM'!I24","v":0.442606},{"$f":"'D-Strommenge FV+DM'!J24","v":2.4940419999999999},{"$f":"'D-Strommenge FV+DM'!K24","v":7.397958},{"$f":"'D-Strommenge FV+DM'!L24","v":11.231204},{"$f":"'D-Strommenge FV+DM'!M24","v":15.379543999999999},{"$f":"'D-Strommenge FV+DM'!N24","v":20.033355},{"$f":"'D-Strommenge FV+DM'!O24","v":22.564405999999998},{"$f":"'D-Strommenge FV+DM'!P24","v":26.466161},{"$f":"'D-Strommenge FV+DM'!Q24","v":29.940075999999998},{"$f":"'D-Strommenge FV+DM'!R24","v":0},{"$f":"'D-Strommenge FV+DM'!S24","v":0},{"$f":"'D-Strommenge FV+DM'!T24","v":0},{"$f":"'D-Strommenge FV+DM'!U24","v":0},{"$f":"'D-Strommenge FV+DM'!V24","v":0},{"$f":"'D-Strommenge FV+DM'!W24","v":0},{"$f":"'D-Strommenge FV+DM'!X24","v":0},{"$f":"'D-Strommenge FV+DM'!Y24","v":0},{"$f":"'D-Strommenge FV+DM'!Z24","v":0},{"$f":"'D-Strommenge FV+DM'!AA24","v":0},{"$f":"'D-Strommenge FV+DM'!AB24","v":0},{"$f":"'D-Strommenge FV+DM'!AC24","v":0},{"$f":"'D-Strommenge FV+DM'!AD24","v":0},{"$f":"'D-Strommenge FV+DM'!AE24","v":0},{"$f":"'D-Strommenge FV+DM'!AF24","v":0},null,null,null,null,"neu hinzugefügt"]
["110.08",{"$f":"'D-Strommenge FV+DM'!C32","v":0},{"$f":"'D-Strommenge FV+DM'!D32","v":0},{"$f":"'D-Strommenge FV+DM'!E32","v":0},"Solar",{"$f":"'D-Strommenge FV+DM'!G25","v":0},{"$f":"'D-Strommenge FV+DM'!H25","v":0},{"$f":"'D-Strommenge FV+DM'!I25","v":0.63546899999999995},{"$f":"'D-Strommenge FV+DM'!J25","v":2.9213830000000001},{"$f":"'D-Strommenge FV+DM'!K25","v":4.8185699999999994},{"$f":"'D-Strommenge FV+DM'!L25","v":6.293679},{"$f":"'D-Strommenge FV+DM'!M25","v":6.9605349999999993},{"$f":"'D-Strommenge FV+DM'!N25","v":8.0043569999999988},{"$f":"'D-Strommenge FV+DM'!O25","v":9.0451540000000001},{"$f":"'D-Strommenge FV+DM'!P25","v":11.590814},{"$f":"'D-Strommenge FV+DM'!Q25","v":12.871558},{"$f":"'D-Strommenge FV+DM'!R25","v":0},{"$f":"'D-Strommenge FV+DM'!S25","v":0},{"$f":"'D-Strommenge FV+DM'!T25","v":0},{"$f":"'D-Strommenge FV+DM'!U25","v":0},{"$f":"'D-Strommenge FV+DM'!V25","v":0},{"$f":"'D-Strommenge FV+DM'!W25","v":0},{"$f":"'D-Strommenge FV+DM'!X25","v":0},{"$f":"'D-Strommenge FV+DM'!Y25","v":0},{"$f":"'D-Strommenge FV+DM'!Z25","v":0},{"$f":"'D-Strommenge FV+DM'!AA25","v":0},{"$f":"'D-Strommenge FV+DM'!AB25","v":0},{"$f":"'D-Strommenge FV+DM'!AC25","v":0},{"$f":"'D-Strommenge FV+DM'!AD25","v":0},{"$f":"'D-Strommenge FV+DM'!AE25","v":0},{"$f":"'D-Strommenge FV+DM'!AF25","v":0},null,null,null,null,"neu hinzugefügt"]
["110.09",null,null,null,"Gesamt",{"$f":"SUM(F121:F127)","v":0},0,16.897498000000002,78.998573999999991,89.173276999999999,108.018879,123.77357299999998,138.68106700000001,154.65172399999997,169.864789,179.51534899999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"neu hinzugefügt"]
["110.10"]
[111,null,null,null,"Anteil Eigenverbrauch Neuanlagen [-]"]
[112,{"$f":"'D-Anteil Eigenverbrauch EE neu'!C$6","v":"Referenz"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!D$6","v":"cl"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!E$6","v":0},"Wasser",{"$f":"'D-Anteil Eigenverbrauch EE neu'!G$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!H$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!I$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!J$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!K$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!L$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!M$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!N$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!O$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!P$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Q$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!R$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!S$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!T$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!U$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!V$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!W$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!X$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Y$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Z$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AA$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AB$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AC$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AD$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AE$6","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AF$6","v":0}]
[113,{"$f":"'D-Anteil Eigenverbrauch EE neu'!C$7","v":"Referenz"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!D$7","v":"cl"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!E$7","v":0},"Gas",{"$f":"'D-Anteil Eigenverbrauch EE neu'!G$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!H$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!I$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!J$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!K$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!L$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!M$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!N$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!O$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!P$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Q$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!R$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!S$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!T$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!U$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!V$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!W$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!X$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Y$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Z$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AA$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AB$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AC$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AD$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AE$7","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AF$7","v":0}]
[114,{"$f":"'D-Anteil Eigenverbrauch EE neu'!C$8","v":"Referenz"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!D$8","v":"cl"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!E$8","v":0},"Biomasse",{"$f":"'D-Anteil Eigenverbrauch EE neu'!G$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!H$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!I$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!J$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!K$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!L$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!M$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!N$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!O$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!P$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Q$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!R$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!S$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!T$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!U$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!V$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!W$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!X$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Y$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Z$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AA$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AB$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AC$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AD$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AE$8","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AF$8","v":0}]
[115,{"$f":"'D-Anteil Eigenverbrauch EE neu'!C$9","v":"Referenz"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!D$9","v":"cl"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!E$9","v":0},"Geothermie",{"$f":"'D-Anteil Eigenverbrauch EE neu'!G$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!H$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!I$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!J$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!K$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!L$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!M$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!N$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!O$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!P$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Q$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!R$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!S$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!T$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!U$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!V$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!W$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!X$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Y$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Z$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AA$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AB$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AC$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AD$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AE$9","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AF$9","v":0}]
[116,{"$f":"'D-Anteil Eigenverbrauch EE neu'!C$10","v":"Referenz"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!D$10","v":"cl"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!E$10","v":0},"Wind Onshore",{"$f":"'D-Anteil Eigenverbrauch EE neu'!G$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!H$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!I$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!J$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!K$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!L$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!M$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!N$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!O$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!P$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Q$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!R$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!S$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!T$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!U$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!V$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!W$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!X$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Y$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Z$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AA$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AB$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AC$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AD$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AE$10","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AF$10","v":0}]
[117,{"$f":"'D-Anteil Eigenverbrauch EE neu'!C$11","v":"Referenz"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!D$11","v":"cl"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!E$11","v":0},"Wind Offshore",{"$f":"'D-Anteil Eigenverbrauch EE neu'!G$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!H$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!I$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!J$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!K$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!L$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!M$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!N$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!O$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!P$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Q$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!R$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!S$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!T$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!U$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!V$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!W$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!X$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Y$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Z$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AA$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AB$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AC$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AD$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AE$11","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AF$11","v":0}]
[118,{"$f":"'D-Anteil Eigenverbrauch EE neu'!C$12","v":"Referenz"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!D$12","v":"mh"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!E$12","v":"6%"},"Solar",{"$f":"'D-Anteil Eigenverbrauch EE neu'!G$12","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!H$12","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!I$12","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!J$12","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!K$12","v":0},{"$f":"'D-Anteil Eigenverbrauch EE neu'!L$12","v":0.20025000000000001},{"$f":"'D-Anteil Eigenverbrauch EE neu'!M$12","v":0.26},{"$f":"'D-Anteil Eigenverbrauch EE neu'!N$12","v":0.123},{"$f":"'D-Anteil Eigenverbrauch EE neu'!O$12","v":0.123},{"$f":"'D-Anteil Eigenverbrauch EE neu'!P$12","v":8.6282704209457411E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Q$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!R$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!S$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!T$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!U$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!V$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!W$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!X$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Y$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Z$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AA$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AB$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AC$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AD$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AE$12","v":5.896218016593225E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AF$12","v":5.896218016593225E-2}]
[119]
[120,null,null,null,"Mittlerer Vergütungssatz für historische Jahre und das aktuelle (nominal) [Euro/MWh]"]
[121,{"$f":"'D-Mittlerer Vergütungssatz'!C$6","v":"Historisch"},{"$f":"'D-Mittlerer Vergütungssatz'!D$6","v":"cl+dr"},{"$f":"'D-Mittlerer Vergütungssatz'!E$6","v":"Abgeleitet aus ÜNB-Jahresprognosen"},"Wasser",{"$f":"'D-Mittlerer Vergütungssatz'!G$6","v":76.040000000000006},{"$f":"'D-Mittlerer Vergütungssatz'!H$6","v":78.580579248126398},{"$f":"'D-Mittlerer Vergütungssatz'!I$6","v":85.426349075311549},{"$f":"'D-Mittlerer Vergütungssatz'!J$6","v":84.973326885251481},{"$f":"'D-Mittlerer Vergütungssatz'!K$6","v":93.580358696572972},{"$f":"'D-Mittlerer Vergütungssatz'!L$6","v":90.888126814616172},{"$f":"'D-Mittlerer Vergütungssatz'!M$6","v":94.021995549816509},{"$f":"'D-Mittlerer Vergütungssatz'!N$6","v":95.471944662181755},{"$f":"'D-Mittlerer Vergütungssatz'!O$6","v":93.257752565695739},{"$f":"'D-Mittlerer Vergütungssatz'!P$6","v":94.128858532452895},{"$f":"'D-Mittlerer Vergütungssatz'!Q$6","v":94.824277922477592},{"$f":"'D-Mittlerer Vergütungssatz'!R$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!S$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!T$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!U$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!V$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!W$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!X$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Y$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Z$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AA$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AB$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AC$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AD$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AE$6","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AF$6","v":0}]
[122,{"$f":"'D-Mittlerer Vergütungssatz'!C$7","v":"Historisch"},{"$f":"'D-Mittlerer Vergütungssatz'!D$7","v":"cl+dr"},{"$f":"'D-Mittlerer Vergütungssatz'!E$7","v":"Abgeleitet aus ÜNB-Jahresprognosen"},"Gas",{"$f":"'D-Mittlerer Vergütungssatz'!G$7","v":70.59},{"$f":"'D-Mittlerer Vergütungssatz'!H$7","v":70.623810216707398},{"$f":"'D-Mittlerer Vergütungssatz'!I$7","v":72.333594863809779},{"$f":"'D-Mittlerer Vergütungssatz'!J$7","v":75.078609851750898},{"$f":"'D-Mittlerer Vergütungssatz'!K$7","v":80.301227083888492},{"$f":"'D-Mittlerer Vergütungssatz'!L$7","v":69.689921182911647},{"$f":"'D-Mittlerer Vergütungssatz'!M$7","v":70.331521816935805},{"$f":"'D-Mittlerer Vergütungssatz'!N$7","v":69.72914314608407},{"$f":"'D-Mittlerer Vergütungssatz'!O$7","v":69.58740425505863},{"$f":"'D-Mittlerer Vergütungssatz'!P$7","v":71.700386816033742},{"$f":"'D-Mittlerer Vergütungssatz'!Q$7","v":69.098674383868556},{"$f":"'D-Mittlerer Vergütungssatz'!R$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!S$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!T$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!U$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!V$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!W$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!X$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Y$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Z$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AA$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AB$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AC$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AD$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AE$7","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AF$7","v":0}]
[123,{"$f":"'D-Mittlerer Vergütungssatz'!C$8","v":"Historisch"},{"$f":"'D-Mittlerer Vergütungssatz'!D$8","v":"cl+dr"},{"$f":"'D-Mittlerer Vergütungssatz'!E$8","v":"Abgeleitet aus ÜNB-Jahresprognosen"},"Biomasse",{"$f":"'D-Mittlerer Vergütungssatz'!G$8","v":150.44},{"$f":"'D-Mittlerer Vergütungssatz'!H$8","v":174.78292585554749},{"$f":"'D-Mittlerer Vergütungssatz'!I$8","v":171.71219457964042},{"$f":"'D-Mittlerer Vergütungssatz'!J$8","v":182.43185910801026},{"$f":"'D-Mittlerer Vergütungssatz'!K$8","v":184.3941182048568},{"$f":"'D-Mittlerer Vergütungssatz'!L$8","v":185.81088443376183},{"$f":"'D-Mittlerer Vergütungssatz'!M$8","v":187.10187197631356},{"$f":"'D-Mittlerer Vergütungssatz'!N$8","v":188.59316836578836},{"$f":"'D-Mittlerer Vergütungssatz'!O$8","v":191.10109988815023},{"$f":"'D-Mittlerer Vergütungssatz'!P$8","v":196.13070462077062},{"$f":"'D-Mittlerer Vergütungssatz'!Q$8","v":192.3639566092275},{"$f":"'D-Mittlerer Vergütungssatz'!R$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!S$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!T$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!U$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!V$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!W$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!X$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Y$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Z$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AA$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AB$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AC$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AD$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AE$8","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AF$8","v":0}]
[124,{"$f":"'D-Mittlerer Vergütungssatz'!C$9","v":"Historisch"},{"$f":"'D-Mittlerer Vergütungssatz'!D$9","v":"cl+dr"},{"$f":"'D-Mittlerer Vergütungssatz'!E$9","v":"Abgeleitet aus ÜNB-Jahresprognosen"},"Geothermie",{"$f":"'D-Mittlerer Vergütungssatz'!G$9","v":150},{"$f":"'D-Mittlerer Vergütungssatz'!H$9","v":212.46439005388561},{"$f":"'D-Mittlerer Vergütungssatz'!I$9","v":221.27270328235733},{"$f":"'D-Mittlerer Vergütungssatz'!J$9","v":235.75585040650407},{"$f":"'D-Mittlerer Vergütungssatz'!K$9","v":243.3346397049238},{"$f":"'D-Mittlerer Vergütungssatz'!L$9","v":245.37903027629881},{"$f":"'D-Mittlerer Vergütungssatz'!M$9","v":243.88965712257979},{"$f":"'D-Mittlerer Vergütungssatz'!N$9","v":247.41502395474978},{"$f":"'D-Mittlerer Vergütungssatz'!O$9","v":241.0595654539801},{"$f":"'D-Mittlerer Vergütungssatz'!P$9","v":251.13132613734075},{"$f":"'D-Mittlerer Vergütungssatz'!Q$9","v":245.91407182317226},{"$f":"'D-Mittlerer Vergütungssatz'!R$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!S$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!T$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!U$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!V$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!W$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!X$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Y$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Z$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AA$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AB$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AC$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AD$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AE$9","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AF$9","v":0}]
[125,{"$f":"'D-Mittlerer Vergütungssatz'!C$10","v":"Historisch"},{"$f":"'D-Mittlerer Vergütungssatz'!D$10","v":"cl+dr"},{"$f":"'D-Mittlerer Vergütungssatz'!E$10","v":"Abgeleitet aus ÜNB-Jahresprognosen"},"Wind Onshore",{"$f":"'D-Mittlerer Vergütungssatz'!G$10","v":87.77},{"$f":"'D-Mittlerer Vergütungssatz'!H$10","v":88.470056975207314},{"$f":"'D-Mittlerer Vergütungssatz'!I$10","v":89.579894563937472},{"$f":"'D-Mittlerer Vergütungssatz'!J$10","v":97.55029244575941},{"$f":"'D-Mittlerer Vergütungssatz'!K$10","v":100.74631823317601},{"$f":"'D-Mittlerer Vergütungssatz'!L$10","v":92.874953538580655},{"$f":"'D-Mittlerer Vergütungssatz'!M$10","v":91.555496018812718},{"$f":"'D-Mittlerer Vergütungssatz'!N$10","v":88.105159748659176},{"$f":"'D-Mittlerer Vergütungssatz'!O$10","v":85.970286785170643},{"$f":"'D-Mittlerer Vergütungssatz'!P$10","v":88.681513062623281},{"$f":"'D-Mittlerer Vergütungssatz'!Q$10","v":84.943185603231001},{"$f":"'D-Mittlerer Vergütungssatz'!R$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!S$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!T$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!U$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!V$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!W$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!X$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Y$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Z$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AA$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AB$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AC$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AD$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AE$10","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AF$10","v":0}]
[126,{"$f":"'D-Mittlerer Vergütungssatz'!C$11","v":"Historisch"},{"$f":"'D-Mittlerer Vergütungssatz'!D$11","v":"cl+dr"},{"$f":"'D-Mittlerer Vergütungssatz'!E$11","v":"Abgeleitet aus ÜNB-Jahresprognosen"},"Wind Offshore",{"$f":"'D-Mittlerer Vergütungssatz'!G$11","v":150},{"$f":"'D-Mittlerer Vergütungssatz'!H$11","v":150.00002964794805},{"$f":"'D-Mittlerer Vergütungssatz'!I$11","v":159.55374326447114},{"$f":"'D-Mittlerer Vergütungssatz'!J$11","v":189.09737949685689},{"$f":"'D-Mittlerer Vergütungssatz'!K$11","v":191.11269267192381},{"$f":"'D-Mittlerer Vergütungssatz'!L$11","v":182.24269170072949},{"$f":"'D-Mittlerer Vergütungssatz'!M$11","v":183.62361985504901},{"$f":"'D-Mittlerer Vergütungssatz'!N$11","v":181.73716679008584},{"$f":"'D-Mittlerer Vergütungssatz'!O$11","v":185.91972037730574},{"$f":"'D-Mittlerer Vergütungssatz'!P$11","v":187.42134928446933},{"$f":"'D-Mittlerer Vergütungssatz'!Q$11","v":184.61609509608459},{"$f":"'D-Mittlerer Vergütungssatz'!R$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!S$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!T$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!U$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!V$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!W$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!X$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Y$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Z$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AA$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AB$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AC$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AD$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AE$11","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AF$11","v":0}]
[127,{"$f":"'D-Mittlerer Vergütungssatz'!C$12","v":"Historisch"},{"$f":"'D-Mittlerer Vergütungssatz'!D$12","v":"cl+dr"},{"$f":"'D-Mittlerer Vergütungssatz'!E$12","v":"Abgeleitet aus ÜNB-Jahresprognosen"},"Solar",{"$f":"'D-Mittlerer Vergütungssatz'!G$12","v":468.01},{"$f":"'D-Mittlerer Vergütungssatz'!H$12","v":413.44926826434391},{"$f":"'D-Mittlerer Vergütungssatz'!I$12","v":371.1522047462546},{"$f":"'D-Mittlerer Vergütungssatz'!J$12","v":315.53756947644092},{"$f":"'D-Mittlerer Vergütungssatz'!K$12","v":313.88797913696925},{"$f":"'D-Mittlerer Vergütungssatz'!L$12","v":316.55085116684148},{"$f":"'D-Mittlerer Vergütungssatz'!M$12","v":306.12648368500913},{"$f":"'D-Mittlerer Vergütungssatz'!N$12","v":292.27348099233154},{"$f":"'D-Mittlerer Vergütungssatz'!O$12","v":288.19142295217864},{"$f":"'D-Mittlerer Vergütungssatz'!P$12","v":273.54643342384685},{"$f":"'D-Mittlerer Vergütungssatz'!Q$12","v":264.37474625040585},{"$f":"'D-Mittlerer Vergütungssatz'!R$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!S$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!T$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!U$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!V$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!W$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!X$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Y$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!Z$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AA$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AB$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AC$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AD$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AE$12","v":0},{"$f":"'D-Mittlerer Vergütungssatz'!AF$12","v":0}]
[128]
[129,null,null,null,"Vergütungssatz für Neuanlagen (real) [Euro/MWh]"]
[130,{"$f":"'D-Vergütungssatz Neuanlagen'!C$6","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!D$6","v":"dr"},{"$f":"'D-Vergütungssatz Neuanlagen'!E$6","v":"EEG 2017"},"Wasser",{"$f":"'D-Vergütungssatz Neuanlagen'!G$6","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!H$6","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!I$6","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!J$6","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!K$6","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!L$6","v":115.67111231527093},{"$f":"'D-Vergütungssatz Neuanlagen'!M$6","v":118.57143532657497},{"$f":"'D-Vergütungssatz Neuanlagen'!N$6","v":119.06888980183719},{"$f":"'D-Vergütungssatz Neuanlagen'!O$6","v":116.72270478111133},{"$f":"'D-Vergütungssatz Neuanlagen'!P$6","v":114.42275000709931},{"$f":"'D-Vergütungssatz Neuanlagen'!Q$6","v":112.16811453897915},{"$f":"'D-Vergütungssatz Neuanlagen'!R$6","v":109.95790538550175},{"$f":"'D-Vergütungssatz Neuanlagen'!S$6","v":107.79124715130467},{"$f":"'D-Vergütungssatz Neuanlagen'!T$6","v":105.66728169019525},{"$f":"'D-Vergütungssatz Neuanlagen'!U$6","v":103.58516776526531},{"$f":"'D-Vergütungssatz Neuanlagen'!V$6","v":101.54408071570344},{"$f":"'D-Vergütungssatz Neuanlagen'!W$6","v":99.54321213017235},{"$f":"'D-Vergütungssatz Neuanlagen'!X$6","v":97.581769526622168},{"$f":"'D-Vergütungssatz Neuanlagen'!Y$6","v":95.658976038412874},{"$f":"'D-Vergütungssatz Neuanlagen'!Z$6","v":93.774070106621494},{"$f":"'D-Vergütungssatz Neuanlagen'!AA$6","v":91.926305178412207},{"$f":"'D-Vergütungssatz Neuanlagen'!AB$6","v":90.114949411349897},{"$f":"'D-Vergütungssatz Neuanlagen'!AC$6","v":88.339285383540059},{"$f":"'D-Vergütungssatz Neuanlagen'!AD$6","v":86.598609809480166},{"$f":"'D-Vergütungssatz Neuanlagen'!AE$6","v":84.892233261510128},{"$f":"'D-Vergütungssatz Neuanlagen'!AF$6","v":83.219479896751309}]
[131,{"$f":"'D-Vergütungssatz Neuanlagen'!C$7","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!D$7","v":"dr"},{"$f":"'D-Vergütungssatz Neuanlagen'!E$7","v":"EEG 2017"},"Gas",{"$f":"'D-Vergütungssatz Neuanlagen'!G$7","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!H$7","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!I$7","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!J$7","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!K$7","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!L$7","v":80.973162315270926},{"$f":"'D-Vergütungssatz Neuanlagen'!M$7","v":82.169267504056208},{"$f":"'D-Vergütungssatz Neuanlagen'!N$7","v":66.755592908240772},{"$f":"'D-Vergütungssatz Neuanlagen'!O$7","v":64.782521196667162},{"$f":"'D-Vergütungssatz Neuanlagen'!P$7","v":62.867766875583413},{"$f":"'D-Vergütungssatz Neuanlagen'!Q$7","v":61.009606278275527},{"$f":"'D-Vergütungssatz Neuanlagen'!R$7","v":59.206366683843747},{"$f":"'D-Vergütungssatz Neuanlagen'!S$7","v":57.456424811414877},{"$f":"'D-Vergütungssatz Neuanlagen'!T$7","v":55.758205358860749},{"$f":"'D-Vergütungssatz Neuanlagen'!U$7","v":54.110179584707232},{"$f":"'D-Vergütungssatz Neuanlagen'!V$7","v":52.510863931957267},{"$f":"'D-Vergütungssatz Neuanlagen'!W$7","v":50.958818692589077},{"$f":"'D-Vergütungssatz Neuanlagen'!X$7","v":49.452646711527336},{"$f":"'D-Vergütungssatz Neuanlagen'!Y$7","v":47.990992128920624},{"$f":"'D-Vergütungssatz Neuanlagen'!Z$7","v":46.572539159592914},{"$f":"'D-Vergütungssatz Neuanlagen'!AA$7","v":45.196010908570464},{"$f":"'D-Vergütungssatz Neuanlagen'!AB$7","v":43.860168221617648},{"$f":"'D-Vergütungssatz Neuanlagen'!AC$7","v":42.563808569747181},{"$f":"'D-Vergütungssatz Neuanlagen'!AD$7","v":41.305764966700472},{"$f":"'D-Vergütungssatz Neuanlagen'!AE$7","v":40.084904918423611},{"$f":"'D-Vergütungssatz Neuanlagen'!AF$7","v":38.900129403593361}]
[132,{"$f":"'D-Vergütungssatz Neuanlagen'!C$8","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!D$8","v":"dr"},{"$f":"'D-Vergütungssatz Neuanlagen'!E$8","v":"EEG 2017"},"Biomasse",{"$f":"'D-Vergütungssatz Neuanlagen'!G$8","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!H$8","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!I$8","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!J$8","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!K$8","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!L$8","v":174.76190476190482},{"$f":"'D-Vergütungssatz Neuanlagen'!M$8","v":178.24364250000005},{"$f":"'D-Vergütungssatz Neuanlagen'!N$8","v":153.77000000000001},{"$f":"'D-Vergütungssatz Neuanlagen'!O$8","v":149.9914941707718},{"$f":"'D-Vergütungssatz Neuanlagen'!P$8","v":146.29623580770996},{"$f":"'D-Vergütungssatz Neuanlagen'!Q$8","v":138.99746124695602},{"$f":"'D-Vergütungssatz Neuanlagen'!R$8","v":142.45904886967196},{"$f":"'D-Vergütungssatz Neuanlagen'!S$8","v":137.90967883577406},{"$f":"'D-Vergütungssatz Neuanlagen'!T$8","v":132.74871581588312},{"$f":"'D-Vergütungssatz Neuanlagen'!U$8","v":128.6261172129752},{"$f":"'D-Vergütungssatz Neuanlagen'!V$8","v":129.53996861454175},{"$f":"'D-Vergütungssatz Neuanlagen'!W$8","v":126.33045913970172},{"$f":"'D-Vergütungssatz Neuanlagen'!X$8","v":123.19758113514828},{"$f":"'D-Vergütungssatz Neuanlagen'!Y$8","v":120.13952287204474},{"$f":"'D-Vergütungssatz Neuanlagen'!Z$8","v":117.15451553321103},{"$f":"'D-Vergütungssatz Neuanlagen'!AA$8","v":114.24083219030085},{"$f":"'D-Vergütungssatz Neuanlagen'!AB$8","v":111.39678680553604},{"$f":"'D-Vergütungssatz Neuanlagen'!AC$8","v":108.62073325740459},{"$f":"'D-Vergütungssatz Neuanlagen'!AD$8","v":105.91106438974299},{"$f":"'D-Vergütungssatz Neuanlagen'!AE$8","v":103.26621108363823},{"$f":"'D-Vergütungssatz Neuanlagen'!AF$8","v":103.20178107568667}]
[133,{"$f":"'D-Vergütungssatz Neuanlagen'!C$9","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!D$9","v":"dr"},{"$f":"'D-Vergütungssatz Neuanlagen'!E$9","v":"EEG 2017"},"Geothermie",{"$f":"'D-Vergütungssatz Neuanlagen'!G$9","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!H$9","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!I$9","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!J$9","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!K$9","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!L$9","v":248.27586206896555},{"$f":"'D-Vergütungssatz Neuanlagen'!M$9","v":249.38549999999995},{"$f":"'D-Vergütungssatz Neuanlagen'!N$9","v":252},{"$f":"'D-Vergütungssatz Neuanlagen'!O$9","v":248.27586206896555},{"$f":"'D-Vergütungssatz Neuanlagen'!P$9","v":244.60676065907938},{"$f":"'D-Vergütungssatz Neuanlagen'!Q$9","v":240.99188242273834},{"$f":"'D-Vergütungssatz Neuanlagen'!R$9","v":225.55890473064181},{"$f":"'D-Vergütungssatz Neuanlagen'!S$9","v":211.11424580700469},{"$f":"'D-Vergütungssatz Neuanlagen'!T$9","v":197.59461430212264},{"$f":"'D-Vergütungssatz Neuanlagen'!U$9","v":184.94077200691282},{"$f":"'D-Vergütungssatz Neuanlagen'!V$9","v":173.09727429218444},{"$f":"'D-Vergütungssatz Neuanlagen'!W$9","v":162.01222717002486},{"$f":"'D-Vergütungssatz Neuanlagen'!X$9","v":151.63705991283115},{"$f":"'D-Vergütungssatz Neuanlagen'!Y$9","v":141.92631223368434},{"$f":"'D-Vergütungssatz Neuanlagen'!Z$9","v":132.83743509556663},{"$f":"'D-Vergütungssatz Neuanlagen'!AA$9","v":124.33060427663872},{"$f":"'D-Vergütungssatz Neuanlagen'!AB$9","v":116.3685458746865},{"$f":"'D-Vergütungssatz Neuanlagen'!AC$9","v":108.91637298615977},{"$f":"'D-Vergütungssatz Neuanlagen'!AD$9","v":101.94143284418897},{"$f":"'D-Vergütungssatz Neuanlagen'!AE$9","v":95.41316374579263},{"$f":"'D-Vergütungssatz Neuanlagen'!AF$9","v":89.302961141382269}]
[134,{"$f":"'D-Vergütungssatz Neuanlagen'!C$10","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!D$10","v":"dr"},{"$f":"'D-Vergütungssatz Neuanlagen'!E$10","v":"sinkt auf 3,5 ct/kWh in 2035"},"Wind Onshore",{"$f":"'D-Vergütungssatz Neuanlagen'!G$10","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!H$10","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!I$10","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!J$10","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!K$10","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!L$10","v":87.684729064039445},{"$f":"'D-Vergütungssatz Neuanlagen'!M$10","v":88.277074028919984},{"$f":"'D-Vergütungssatz Neuanlagen'!N$10","v":80.650000000000006},{"$f":"'D-Vergütungssatz Neuanlagen'!O$10","v":74.50738916256158},{"$f":"'D-Vergütungssatz Neuanlagen'!P$10","v":62.153413089373693},{"$f":"'D-Vergütungssatz Neuanlagen'!Q$10","v":60.181028416122707},{"$f":"'D-Vergütungssatz Neuanlagen'!R$10","v":58.253366590167602},{"$f":"'D-Vergütungssatz Neuanlagen'!S$10","v":56.369536520582891},{"$f":"'D-Vergütungssatz Neuanlagen'!T$10","v":54.528663686685597},{"$f":"'D-Vergütungssatz Neuanlagen'!U$10","v":52.729889842887602},{"$f":"'D-Vergütungssatz Neuanlagen'!V$10","v":50.972372728652694},{"$f":"'D-Vergütungssatz Neuanlagen'!W$10","v":49.255285783471933},{"$f":"'D-Vergütungssatz Neuanlagen'!X$10","v":47.577817866772151},{"$f":"'D-Vergütungssatz Neuanlagen'!Y$10","v":45.939172982674187},{"$f":"'D-Vergütungssatz Neuanlagen'!Z$10","v":44.338570009518754},{"$f":"'D-Vergütungssatz Neuanlagen'!AA$10","v":42.775242434078841},{"$f":"'D-Vergütungssatz Neuanlagen'!AB$10","v":41.24843809037958},{"$f":"'D-Vergütungssatz Neuanlagen'!AC$10","v":39.75741890304711},{"$f":"'D-Vergütungssatz Neuanlagen'!AD$10","v":38.301460635109848},{"$f":"'D-Vergütungssatz Neuanlagen'!AE$10","v":36.879852640176559},{"$f":"'D-Vergütungssatz Neuanlagen'!AF$10","v":35.491897618916795}]
[135,{"$f":"'D-Vergütungssatz Neuanlagen'!C$11","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!D$11","v":"dr"},{"$f":"'D-Vergütungssatz Neuanlagen'!E$11","v":"sinkt auf 4,5 ct/kWh in 2035"},"Wind Offshore",{"$f":"'D-Vergütungssatz Neuanlagen'!G$11","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!H$11","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!I$11","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!J$11","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!K$11","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!L$11","v":191.13300492610838},{"$f":"'D-Vergütungssatz Neuanlagen'!M$11","v":191.73349999999999},{"$f":"'D-Vergütungssatz Neuanlagen'!N$11","v":194},{"$f":"'D-Vergütungssatz Neuanlagen'!O$11","v":146.79802955665025},{"$f":"'D-Vergütungssatz Neuanlagen'!P$11","v":144.62860054842392},{"$f":"'D-Vergütungssatz Neuanlagen'!Q$11","v":137.70964709870762},{"$f":"'D-Vergütungssatz Neuanlagen'!R$11","v":70},{"$f":"'D-Vergütungssatz Neuanlagen'!S$11","v":65},{"$f":"'D-Vergütungssatz Neuanlagen'!T$11","v":61.666666666666664},{"$f":"'D-Vergütungssatz Neuanlagen'!U$11","v":58.333333333333329},{"$f":"'D-Vergütungssatz Neuanlagen'!V$11","v":55},{"$f":"'D-Vergütungssatz Neuanlagen'!W$11","v":54},{"$f":"'D-Vergütungssatz Neuanlagen'!X$11","v":53},{"$f":"'D-Vergütungssatz Neuanlagen'!Y$11","v":52},{"$f":"'D-Vergütungssatz Neuanlagen'!Z$11","v":51},{"$f":"'D-Vergütungssatz Neuanlagen'!AA$11","v":50},{"$f":"'D-Vergütungssatz Neuanlagen'!AB$11","v":49},{"$f":"'D-Vergütungssatz Neuanlagen'!AC$11","v":48},{"$f":"'D-Vergütungssatz Neuanlagen'!AD$11","v":47},{"$f":"'D-Vergütungssatz Neuanlagen'!AE$11","v":46},{"$f":"'D-Vergütungssatz Neuanlagen'!AF$11","v":45}]
[136,{"$f":"'D-Vergütungssatz Neuanlagen'!C$12","v":"Referenz"},{"$f":"'D-Vergütungssatz Neuanlagen'!D$12","v":"dr"},{"$f":"'D-Vergütungssatz Neuanlagen'!E$12","v":"EEG 2017; Anteil Ausschreibungen ab 2020 50%"},"Solar",{"$f":"'D-Vergütungssatz Neuanlagen'!G$12","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!H$12","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!I$12","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!J$12","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!K$12","v":0},{"$f":"'D-Vergütungssatz Neuanlagen'!L$12","v":108.02793365944886},{"$f":"'D-Vergütungssatz Neuanlagen'!M$12","v":110.45769389560584},{"$f":"'D-Vergütungssatz Neuanlagen'!N$12","v":101.35881575680968},{"$f":"'D-Vergütungssatz Neuanlagen'!O$12","v":109.04631799757858},{"$f":"'D-Vergütungssatz Neuanlagen'!P$12","v":106.93752173913046},{"$f":"'D-Vergütungssatz Neuanlagen'!Q$12","v":89.118500000000012},{"$f":"'D-Vergütungssatz Neuanlagen'!R$12","v":84.825000000000003},{"$f":"'D-Vergütungssatz Neuanlagen'!S$12","v":78.358541666666667},{"$f":"'D-Vergütungssatz Neuanlagen'!T$12","v":74.209166666666661},{"$f":"'D-Vergütungssatz Neuanlagen'!U$12","v":70.758208333333343},{"$f":"'D-Vergütungssatz Neuanlagen'!V$12","v":67.374750000000006},{"$f":"'D-Vergütungssatz Neuanlagen'!W$12","v":64.198750000000004},{"$f":"'D-Vergütungssatz Neuanlagen'!X$12","v":61.143458333333328},{"$f":"'D-Vergütungssatz Neuanlagen'!Y$12","v":58.260166666666649},{"$f":"'D-Vergütungssatz Neuanlagen'!Z$12","v":55.461749999999988},{"$f":"'D-Vergütungssatz Neuanlagen'!AA$12","v":52.840583333333328},{"$f":"'D-Vergütungssatz Neuanlagen'!AB$12","v":50.376916666666652},{"$f":"'D-Vergütungssatz Neuanlagen'!AC$12","v":47.916249999999991},{"$f":"'D-Vergütungssatz Neuanlagen'!AD$12","v":45.505749999999985},{"$f":"'D-Vergütungssatz Neuanlagen'!AE$12","v":43.285166666666655},{"$f":"'D-Vergütungssatz Neuanlagen'!AF$12","v":41.136499999999998}]
[137]
[138,null,null,null,"Vergütung Eigenverbrauch [Euro/MWh]"]
[139,{"$f":"'D-Vergütung Eigenverbrauch'!C$6","v":"Referenz"},{"$f":"'D-Vergütung Eigenverbrauch'!D$6","v":"cl"},{"$f":"'D-Vergütung Eigenverbrauch'!E$6","v":0},"Wasser",{"$f":"'D-Vergütung Eigenverbrauch'!G6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!H6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!I6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!J6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!K6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!L6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!M6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!N6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!O6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!P6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Q6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!R6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!S6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!T6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!U6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!V6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!W6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!X6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Y6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Z6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AA6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AB6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AC6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AD6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AE6","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AF6","v":0}]
[140,{"$f":"'D-Vergütung Eigenverbrauch'!C$7","v":"Referenz"},{"$f":"'D-Vergütung Eigenverbrauch'!D$7","v":"cl"},{"$f":"'D-Vergütung Eigenverbrauch'!E$7","v":0},"Gas",{"$f":"'D-Vergütung Eigenverbrauch'!G7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!H7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!I7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!J7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!K7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!L7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!M7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!N7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!O7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!P7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Q7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!R7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!S7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!T7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!U7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!V7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!W7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!X7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Y7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Z7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AA7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AB7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AC7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AD7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AE7","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AF7","v":0}]
[141,{"$f":"'D-Vergütung Eigenverbrauch'!C$8","v":"Referenz"},{"$f":"'D-Vergütung Eigenverbrauch'!D$8","v":"cl"},{"$f":"'D-Vergütung Eigenverbrauch'!E$8","v":0},"Biomasse",{"$f":"'D-Vergütung Eigenverbrauch'!G8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!H8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!I8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!J8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!K8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!L8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!M8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!N8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!O8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!P8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Q8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!R8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!S8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!T8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!U8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!V8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!W8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!X8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Y8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Z8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AA8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AB8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AC8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AD8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AE8","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AF8","v":0}]
[142,{"$f":"'D-Vergütung Eigenverbrauch'!C$9","v":"Referenz"},{"$f":"'D-Vergütung Eigenverbrauch'!D$9","v":"cl"},{"$f":"'D-Vergütung Eigenverbrauch'!E$9","v":0},"Geothermie",{"$f":"'D-Vergütung Eigenverbrauch'!G9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!H9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!I9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!J9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!K9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!L9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!M9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!N9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!O9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!P9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Q9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!R9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!S9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!T9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!U9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!V9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!W9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!X9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Y9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Z9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AA9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AB9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AC9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AD9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AE9","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AF9","v":0}]
[143,{"$f":"'D-Vergütung Eigenverbrauch'!C$10","v":"Referenz"},{"$f":"'D-Vergütung Eigenverbrauch'!D$10","v":"cl"},{"$f":"'D-Vergütung Eigenverbrauch'!E$10","v":0},"Wind Onshore",{"$f":"'D-Vergütung Eigenverbrauch'!G10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!H10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!I10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!J10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!K10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!L10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!M10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!N10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!O10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!P10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Q10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!R10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!S10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!T10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!U10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!V10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!W10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!X10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Y10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Z10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AA10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AB10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AC10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AD10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AE10","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AF10","v":0}]
[144,{"$f":"'D-Vergütung Eigenverbrauch'!C$11","v":"Referenz"},{"$f":"'D-Vergütung Eigenverbrauch'!D$11","v":"cl"},{"$f":"'D-Vergütung Eigenverbrauch'!E$11","v":0},"Wind Offshore",{"$f":"'D-Vergütung Eigenverbrauch'!G11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!H11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!I11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!J11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!K11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!L11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!M11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!N11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!O11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!P11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Q11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!R11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!S11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!T11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!U11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!V11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!W11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!X11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Y11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Z11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AA11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AB11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AC11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AD11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AE11","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AF11","v":0}]
[145,{"$f":"'D-Vergütung Eigenverbrauch'!C$12","v":"Referenz"},{"$f":"'D-Vergütung Eigenverbrauch'!D$12","v":"dr"},{"$f":"'D-Vergütung Eigenverbrauch'!E$12","v":"Historische Werte aus ÜNB-Jahresprognosen. Quotient aus Eigenverbrauch und Vergütungszahlungen für Eigenverbrauch"},"Solar",{"$f":"'D-Vergütung Eigenverbrauch'!G12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!H12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!I12","v":117.34452741536268},{"$f":"'D-Vergütung Eigenverbrauch'!J12","v":42.446530658693341},{"$f":"'D-Vergütung Eigenverbrauch'!K12","v":42.446530658693341},{"$f":"'D-Vergütung Eigenverbrauch'!L12","v":61.584873056821998},{"$f":"'D-Vergütung Eigenverbrauch'!M12","v":55.353612472804969},{"$f":"'D-Vergütung Eigenverbrauch'!N12","v":116.59227181465116},{"$f":"'D-Vergütung Eigenverbrauch'!O12","v":56.297696752497401},{"$f":"'D-Vergütung Eigenverbrauch'!P12","v":41.435472923873455},{"$f":"'D-Vergütung Eigenverbrauch'!Q12","v":37.246225444316316},{"$f":"'D-Vergütung Eigenverbrauch'!R12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!S12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!T12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!U12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!V12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!W12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!X12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Y12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!Z12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AA12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AB12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AC12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AD12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AE12","v":0},{"$f":"'D-Vergütung Eigenverbrauch'!AF12","v":0}]
[146]
[147,null,null,null,"Vermiedene Zahlungen durch Absenkung der Vergütung (Wind offshore) (nominal) [Mrd. Euro]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.13",null,null,null,"Dieser Effekt wird dadurch verursacht, dass die für Offshore-Windkraftanlagen gewährte Anfangsvergütung nur für 8 Jahre (bis 2019) bzw. 12 Jahre (ab 2020) gewährt wird. Die Werte werden in \"MOD_Absenkung_Wind_Offshore\" berechnet."]
[148,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Wasser",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.13"]
[149,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.13"]
[150,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Biomasse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.13"]
[151,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Geothermie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.13"]
[152,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Wind Onshore",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.13"]
[153,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Wind Offshore",null,null,null,null,null,{"$f":"MOD_Absenkung_Wind_offshore!K11","v":0},{"$f":"MOD_Absenkung_Wind_offshore!L11","v":0},{"$f":"MOD_Absenkung_Wind_offshore!M11","v":0},{"$f":"MOD_Absenkung_Wind_offshore!N11","v":0},{"$f":"MOD_Absenkung_Wind_offshore!O11","v":0},{"$f":"MOD_Absenkung_Wind_offshore!P11","v":0},{"$f":"MOD_Absenkung_Wind_offshore!Q11","v":1.2109759999999999E-2},{"$f":"MOD_Absenkung_Wind_offshore!R11","v":4.3597759999999999E-2},{"$f":"MOD_Absenkung_Wind_offshore!S11","v":0.10627200000000001},{"$f":"MOD_Absenkung_Wind_offshore!T11","v":0.44087956},{"$f":"MOD_Absenkung_Wind_offshore!U11","v":0.63872916000000002},{"$f":"MOD_Absenkung_Wind_offshore!V11","v":1.02698552},{"$f":"MOD_Absenkung_Wind_offshore!W11","v":1.9296251199999996},{"$f":"MOD_Absenkung_Wind_offshore!X11","v":2.23817472},{"$f":"MOD_Absenkung_Wind_offshore!Y11","v":2.7875697399999999},{"$f":"MOD_Absenkung_Wind_offshore!Z11","v":2.7875697399999999},{"$f":"MOD_Absenkung_Wind_offshore!AA11","v":2.7705957399999996},{"$f":"MOD_Absenkung_Wind_offshore!AB11","v":2.7298581400000002},{"$f":"MOD_Absenkung_Wind_offshore!AC11","v":2.6829328199999996},{"$f":"MOD_Absenkung_Wind_offshore!AD11","v":2.93711682},{"$f":"MOD_Absenkung_Wind_offshore!AE11","v":3.3126642400000001},"v2.1.13"]
[154,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.13"]
[155]
[156]
[157]
[158]
[159]
[160,null,null,null,"Berechnungen"]
[161]
[162,null,null,null,"Future-Strompreis (nominal) [Euro/MWh]",{"$f":"IF(ControlPanel!$D$59>F$5,F7,F7*F26)","v":53.650480000000002},{"$f":"IF(ControlPanel!$D$59>G$5,G7,G7*G26)","v":50.739089999999997},{"$f":"IF(ControlPanel!$D$59>H$5,H7,H7*H26)","v":55.22},{"$f":"IF(ControlPanel!$D$59>I$5,I7,I7*I26)","v":51.15},{"$f":"IF(ControlPanel!$D$59>J$5,J7,J7*J26)","v":41.45},{"$f":"IF(ControlPanel!$D$59>K$5,K7,K7*K26)","v":35.67},{"$f":"IF(ControlPanel!$D$59>L$5,L7,L7*L26)","v":31.26},{"$f":"IF(ControlPanel!$D$59>M$5,M7,M7*M26)","v":26.75},{"$f":"IF(ControlPanel!$D$59>N$5,N7,N7*N26)","v":32.22},{"$f":"IF(ControlPanel!$D$59>O$5,O7,O7*O26)","v":46.28},{"$f":"IF(ControlPanel!$D$59>P$5,P7,P7*P26)","v":49.34},{"$f":"IF(ControlPanel!$D$59>Q$5,Q7,Q7*Q26)","v":52.397243499999988},{"$f":"IF(ControlPanel!$D$59>R$5,R7,R7*R26)","v":54.584411174999985},{"$f":"IF(ControlPanel!$D$59>S$5,S7,S7*S26)","v":57.324245369256218},{"$f":"IF(ControlPanel!$D$59>T$5,T7,T7*T26)","v":58.721853315067335},{"$f":"IF(ControlPanel!$D$59>U$5,U7,U7*U26)","v":60.148491544044703},{"$f":"IF(ControlPanel!$D$59>V$5,V7,V7*V26)","v":61.604716502895506},{"$f":"IF(ControlPanel!$D$59>W$5,W7,W7*W26)","v":63.091094799914423},{"$f":"IF(ControlPanel!$D$59>X$5,X7,X7*X26)","v":64.608203384630755},{"$f":"IF(ControlPanel!$D$59>Y$5,Y7,Y7*Y26)","v":66.156629730558592},{"$f":"IF(ControlPanel!$D$59>Z$5,Z7,Z7*Z26)","v":67.736972021102716},{"$f":"IF(ControlPanel!$D$59>AA$5,AA7,AA7*AA26)","v":69.349839338673817},{"$f":"IF(ControlPanel!$D$59>AB$5,AB7,AB7*AB26)","v":70.995851857067279},{"$f":"IF(ControlPanel!$D$59>AC$5,AC7,AC7*AC26)","v":72.675641037161355},{"$f":"IF(ControlPanel!$D$59>AD$5,AD7,AD7*AD26)","v":74.389849825990396},{"$f":"IF(ControlPanel!$D$59>AE$5,AE7,AE7*AE26)","v":76.139132859250964},"v2.1.14","v2.1.14",null,null,"für Prognosejahre werden hier die realen Input-Daten in nominale Werte umgerechnet. Für historische Jahre sind die Input-Daten bereits nominal."]
[163,null,null,null,"vermiedene Netzentgelte (nominal) [Euro/MWh]",{"$f":"IF(ControlPanel!$D$59>F$5,F23,F23*F26)","v":3.6986274118651017},{"$f":"IF(ControlPanel!$D$59>G$5,G23,G23*G26)","v":3.67623039746714},{"$f":"IF(ControlPanel!$D$59>H$5,H23,H23*H26)","v":3.8466309856018386},{"$f":"IF(ControlPanel!$D$59>I$5,I23,I23*I26)","v":3.7273122127772123},{"$f":"IF(ControlPanel!$D$59>J$5,J23,J23*J26)","v":4.6460245701332967},{"$f":"IF(ControlPanel!$D$59>K$5,K23,K23*K26)","v":4.6631872317218352},{"$f":"IF(ControlPanel!$D$59>L$5,L23,L23*L26)","v":4.8191604494594991},{"$f":"IF(ControlPanel!$D$59>M$5,M23,M23*M26)","v":7.7231242789896131},{"$f":"IF(ControlPanel!$D$59>N$5,N23,N23*N26)","v":6.3391841590858826},{"$f":"IF(ControlPanel!$D$59>O$5,O23,O23*O26)","v":7.3821193026159877},{"$f":"IF(ControlPanel!$D$59>P$5,P23,P23*P26)","v":7.0575324728422038},{"$f":"IF(ControlPanel!$D$59>Q$5,Q23,Q23*Q26)","v":7.2708463918338575},{"$f":"IF(ControlPanel!$D$59>R$5,R23,R23*R26)","v":7.3799090877113649},{"$f":"IF(ControlPanel!$D$59>S$5,S23,S23*S26)","v":7.4906077240270337},{"$f":"IF(ControlPanel!$D$59>T$5,T23,T23*T26)","v":7.6029668398874382},{"$f":"IF(ControlPanel!$D$59>U$5,U23,U23*U26)","v":7.7170113424857485},{"$f":"IF(ControlPanel!$D$59>V$5,V23,V23*V26)","v":7.8327665126230333},{"$f":"IF(ControlPanel!$D$59>W$5,W23,W23*W26)","v":7.9502580103123783},{"$f":"IF(ControlPanel!$D$59>X$5,X23,X23*X26)","v":8.0695118804670631},{"$f":"IF(ControlPanel!$D$59>Y$5,Y23,Y23*Y26)","v":8.1905545586740676},{"$f":"IF(ControlPanel!$D$59>Z$5,Z23,Z23*Z26)","v":8.3134128770541782},{"$f":"IF(ControlPanel!$D$59>AA$5,AA23,AA23*AA26)","v":8.4381140702099913},{"$f":"IF(ControlPanel!$D$59>AB$5,AB23,AB23*AB26)","v":8.5646857812631403},{"$f":"IF(ControlPanel!$D$59>AC$5,AC23,AC23*AC26)","v":8.6931560679820858},{"$f":"IF(ControlPanel!$D$59>AD$5,AD23,AD23*AD26)","v":8.823553409001816},{"$f":"IF(ControlPanel!$D$59>AE$5,AE23,AE23*AE26)","v":8.9559067101368424},"v2.1.14","v2.1.14",null,null,"für Prognosejahre werden hier die realen Input-Daten in nominale Werte umgerechnet. Für historische Jahre sind die Input-Daten bereits nominal."]
[164,null,null,null,"sonstige Kosten (nominal) [Mrd. Euro]",{"$f":"IF(ControlPanel!$D$59>F$5,F24,F24*F26)","v":0.38450000000000001},{"$f":"IF(ControlPanel!$D$59>G$5,G24,G24*G26)","v":0.42218865985000004},{"$f":"IF(ControlPanel!$D$59>H$5,H24,H24*H26)","v":0.23028867101000003},{"$f":"IF(ControlPanel!$D$59>I$5,I24,I24*I26)","v":0.15466122681000002},{"$f":"IF(ControlPanel!$D$59>J$5,J24,J24*J26)","v":0.29887697133000007},{"$f":"IF(ControlPanel!$D$59>K$5,K24,K24*K26)","v":0.19595140036000003},{"$f":"IF(ControlPanel!$D$59>L$5,L24,L24*L26)","v":0.13908307713999998},{"$f":"IF(ControlPanel!$D$59>M$5,M24,M24*M26)","v":0.14340741743000002},{"$f":"IF(ControlPanel!$D$59>N$5,N24,N24*N26)","v":6.8122188890000004E-2},{"$f":"IF(ControlPanel!$D$59>O$5,O24,O24*O26)","v":7.0404653730000002E-2},{"$f":"IF(ControlPanel!$D$59>P$5,P24,P24*P26)","v":6.4167895450000012E-2},{"$f":"IF(ControlPanel!$D$59>Q$5,Q24,Q24*Q26)","v":6.6107370089976247E-2},{"$f":"IF(ControlPanel!$D$59>R$5,R24,R24*R26)","v":6.7098980641325884E-2},{"$f":"IF(ControlPanel!$D$59>S$5,S24,S24*S26)","v":6.8105465350945762E-2},{"$f":"IF(ControlPanel!$D$59>T$5,T24,T24*T26)","v":6.9127047331209932E-2},{"$f":"IF(ControlPanel!$D$59>U$5,U24,U24*U26)","v":7.0163953041178076E-2},{"$f":"IF(ControlPanel!$D$59>V$5,V24,V24*V26)","v":7.1216412336795737E-2},{"$f":"IF(ControlPanel!$D$59>W$5,W24,W24*W26)","v":7.2284658521847664E-2},{"$f":"IF(ControlPanel!$D$59>X$5,X24,X24*X26)","v":7.3368928399675362E-2},{"$f":"IF(ControlPanel!$D$59>Y$5,Y24,Y24*Y26)","v":7.4469462325670491E-2},{"$f":"IF(ControlPanel!$D$59>Z$5,Z24,Z24*Z26)","v":7.5586504260555534E-2},{"$f":"IF(ControlPanel!$D$59>AA$5,AA24,AA24*AA26)","v":7.6720301824463863E-2},{"$f":"IF(ControlPanel!$D$59>AB$5,AB24,AB24*AB26)","v":7.7871106351830824E-2},{"$f":"IF(ControlPanel!$D$59>AC$5,AC24,AC24*AC26)","v":7.9039172947108272E-2},{"$f":"IF(ControlPanel!$D$59>AD$5,AD24,AD24*AD26)","v":8.0224760541314888E-2},{"$f":"IF(ControlPanel!$D$59>AE$5,AE24,AE24*AE26)","v":8.1428131949434601E-2},"v2.1.14","v2.1.14",null,null,"für Prognosejahre werden hier die realen Input-Daten in nominale Werte umgerechnet. Für historische Jahre sind die Input-Daten bereits nominal."]
[165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.14"]
[166,null,null,null,"Nicht privilegierter Letztverbrauch [TWh]",{"$f":"F11-F12-F13-F14-F15-F16-F254-F264","v":400.59500000000003},383.14973227999997,386.50834199999997,383.25856100000004,370.260447,{"$f":"K11-K12-K13-K14-K15-K16-K254-K264","v":350.71186199775002},{"$f":"L11-L12-L13-L14-L15-L16-L254-L264","v":355.81992107000013},{"$f":"M11-M12-M13-M14-M15-M16-M254-M264","v":342.69702431899992},{"$f":"N11-N12-N13-N14-N15-N16-N254-N264","v":343.43449980099996},344.29499200573338,344.16121049404217,345.53061450130679,345.85466057824425,346.5082588369234,346.98956891172224,346.82612092419612,346.65603126836464,346.50880305305759,346.39825209976061,346.42439174568199,346.61122078830266,346.80324243201801,347.00111719418982,346.96160955631314,346.84472984929852,346.62149390552565,{"$f":"AF11-AF12-AF13-AF14-AF15-AF16","v":0},0,null,null,"NPL = Nettostromverbrauch \n- Privilegierter Letztverbrauch \n- Eigenverbrauch fossil Bestand \n- Eigenverbrauch KWK neu\n- Eigenverbrauch fossile nicht-KWK neu\n- Strommenge Grünstromprivileg \n- Eigenverbrauch PV Bestand\n- Eigenverbrauch PV neu"]
[167,null,null,null,"Für EEG-Umlage anzulegender Letztverbrauch [TWh]",{"$f":"F185+F12*F17*(1-F18)+(F14+F264)*F20+(F13+F254)*F19+F15*F21+F16","v":402.25284446249094},408.87208014203219,394.00662147013094,386.47679895771228,378.4571300677564,{"$f":"K185+K12*K17*(1-K18)+(K14+K264)*K20+(K13+K254)*K19+K15*K21+K16","v":358.52046869842502},{"$f":"L185+L12*L17*(1-L18)+(L14+L264)*L20+(L13+L254)*L19+L15*L21+L16","v":363.95927869550013},{"$f":"M185+M12*M17*(1-M18)+(M14+M264)*M20+(M13+M254)*M19+M15*M21+M16","v":350.89489916004317},352.534794440371,354.68477575813307,355.89404764439706,356.26815237415997,356.72973840406007,357.49759294781461,358.0772723830076,357.9951938589723,357.90673648904311,357.84140338204992,357.81301035947837,357.92157075853669,358.19108337670582,358.4660514183812,358.74713540092455,358.79109980583098,358.75795496401099,358.61889462265793,"v2.1.4",null,null,null,"Für Umlageberechnung anzulegender Letztverbrauch= \n NPL \n+ privilegierter Letzverbrauch * Anteil an Umlage für privilegierten Letztverbrauch * (1-Faktor für zusätzliche Privilegierungsmechanismen)\n+ (Eigenverbrauch KWK neu + Eigenverbrauch PV neu)* Umlageanteil KWK und EE neu\n+ Eigenverbrauch fossile nicht-KWK neu * Umlageanteil fossile nicht-KWK neu\n+ Strommenge Grünstromprivileg "]
[168]
[169,null,null,null,"Jährliches Ausscheiden aus EEG [GW/a]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.29",null,null,"bis 2014: Daten aus D-Rückbau vor 2015 nehmen"]
[170,null,null,null,"Wasser",{"$f":"IF(2015>F$5,'D-Rückbau vor 2015'!G6,IF(F$5<2035,E65-F65,OFFSET(F56,0,2015-F$5)))","v":1.5110000000000401E-2},{"$f":"IF(2015>G$5,'D-Rückbau vor 2015'!H6,IF(G$5<2035,F65-G65,OFFSET(G56,0,2015-G$5)))","v":1.9075899999999812E-2},{"$f":"IF(2015>H$5,'D-Rückbau vor 2015'!I6,IF(H$5<2035,G65-H65,OFFSET(H56,0,2015-H$5)))","v":1.3823499999999989E-2},{"$f":"IF(2015>I$5,'D-Rückbau vor 2015'!J6,IF(I$5<2035,H65-I65,OFFSET(I56,0,2015-I$5)))","v":1.3043600000000044E-2},{"$f":"IF(2015>J$5,'D-Rückbau vor 2015'!K6,IF(J$5<2035,I65-J65,OFFSET(J56,0,2015-J$5)))","v":1.2535300000000138E-2},{"$f":"IF(2015>K$5,'D-Rückbau vor 2015'!L6,IF(K$5<2035,J65-K65,OFFSET(K56,0,2015-K$5)))","v":0},{"$f":"IF(2015>L$5,'D-Rückbau vor 2015'!M6,IF(L$5<2035,K65-L65,OFFSET(L56,0,2015-L$5)))","v":0},{"$f":"IF(2015>M$5,'D-Rückbau vor 2015'!N6,IF(M$5<2035,L65-M65,OFFSET(M56,0,2015-M$5)))","v":0},{"$f":"IF(2015>N$5,'D-Rückbau vor 2015'!O6,IF(N$5<2035,M65-N65,OFFSET(N56,0,2015-N$5)))","v":0},{"$f":"IF(2015>O$5,'D-Rückbau vor 2015'!P6,IF(O$5<2035,N65-O65,OFFSET(O56,0,2015-O$5)))","v":0},{"$f":"IF(2015>P$5,'D-Rückbau vor 2015'!Q6,IF(P$5<2035,O65-P65,OFFSET(P56,0,2015-P$5)))","v":0},{"$f":"IF(2015>Q$5,'D-Rückbau vor 2015'!R6,IF(Q$5<2035,P65-Q65,OFFSET(Q56,0,2015-Q$5)))","v":0},{"$f":"IF(2015>R$5,'D-Rückbau vor 2015'!S6,IF(R$5<2035,Q65-R65,OFFSET(R56,0,2015-R$5)))","v":0},{"$f":"IF(2015>S$5,'D-Rückbau vor 2015'!T6,IF(S$5<2035,R65-S65,OFFSET(S56,0,2015-S$5)))","v":0},{"$f":"IF(2015>T$5,'D-Rückbau vor 2015'!U6,IF(T$5<2035,S65-T65,OFFSET(T56,0,2015-T$5)))","v":0},{"$f":"IF(2015>U$5,'D-Rückbau vor 2015'!V6,IF(U$5<2035,T65-U65,OFFSET(U56,0,2015-U$5)))","v":0},{"$f":"IF(2015>V$5,'D-Rückbau vor 2015'!W6,IF(V$5<2035,U65-V65,OFFSET(V56,0,2015-V$5)))","v":0},{"$f":"IF(2015>W$5,'D-Rückbau vor 2015'!X6,IF(W$5<2035,V65-W65,OFFSET(W56,0,2015-W$5)))","v":0},{"$f":"IF(2015>X$5,'D-Rückbau vor 2015'!Y6,IF(X$5<2035,W65-X65,OFFSET(X56,0,2015-X$5)))","v":0},{"$f":"IF(2015>Y$5,'D-Rückbau vor 2015'!Z6,IF(Y$5<2035,X65-Y65,OFFSET(Y56,0,2015-Y$5)))","v":0},{"$f":"IF(2015>Z$5,'D-Rückbau vor 2015'!AA6,IF(Z$5<2035,Y65-Z65,OFFSET(Z56,0,2015-Z$5)))","v":0.11087762999999984},{"$f":"IF(2015>AA$5,'D-Rückbau vor 2015'!AB6,IF(AA$5<2035,Z65-AA65,OFFSET(AA56,0,2015-AA$5)))","v":9.1348190000000162E-2},{"$f":"IF(2015>AB$5,'D-Rückbau vor 2015'!AC6,IF(AB$5<2035,AA65-AB65,OFFSET(AB56,0,2015-AB$5)))","v":7.3427749999999792E-2},{"$f":"IF(2015>AC$5,'D-Rückbau vor 2015'!AD6,IF(AC$5<2035,AB65-AC65,OFFSET(AC56,0,2015-AC$5)))","v":4.6525350000000243E-2},{"$f":"IF(2015>AD$5,'D-Rückbau vor 2015'!AE6,IF(AD$5<2035,AC65-AD65,OFFSET(AD56,0,2015-AD$5)))","v":0.10790733999999991},{"$f":"IF(2015>AE$5,'D-Rückbau vor 2015'!AF6,IF(AE$5<2035,AD65-AE65,OFFSET(AE56,0,2015-AE$5)))","v":0.2908247849999997},"v3.0.9","v2.1.29",null,null,"2015-2034: Differenz Verbleibender Kapazitäten Baujahr < 2015 aus Vorjahr und aktuellem Jahr"]
[171,null,null,null,"Gas",{"$f":"IF(2015>F$5,'D-Rückbau vor 2015'!G7,IF(F$5<2035,E66-F66,OFFSET(F57,0,2015-F$5)))","v":8.435999999999888E-3},{"$f":"IF(2015>G$5,'D-Rückbau vor 2015'!H7,IF(G$5<2035,F66-G66,OFFSET(G57,0,2015-G$5)))","v":2.639000000000058E-3},{"$f":"IF(2015>H$5,'D-Rückbau vor 2015'!I7,IF(H$5<2035,G66-H66,OFFSET(H57,0,2015-H$5)))","v":7.8029999999998934E-3},{"$f":"IF(2015>I$5,'D-Rückbau vor 2015'!J7,IF(I$5<2035,H66-I66,OFFSET(I57,0,2015-I$5)))","v":7.2572000000000747E-3},{"$f":"IF(2015>J$5,'D-Rückbau vor 2015'!K7,IF(J$5<2035,I66-J66,OFFSET(J57,0,2015-J$5)))","v":8.3369999999999278E-3},{"$f":"IF(2015>K$5,'D-Rückbau vor 2015'!L7,IF(K$5<2035,J66-K66,OFFSET(K57,0,2015-K$5)))","v":0},{"$f":"IF(2015>L$5,'D-Rückbau vor 2015'!M7,IF(L$5<2035,K66-L66,OFFSET(L57,0,2015-L$5)))","v":0},{"$f":"IF(2015>M$5,'D-Rückbau vor 2015'!N7,IF(M$5<2035,L66-M66,OFFSET(M57,0,2015-M$5)))","v":0},{"$f":"IF(2015>N$5,'D-Rückbau vor 2015'!O7,IF(N$5<2035,M66-N66,OFFSET(N57,0,2015-N$5)))","v":0},{"$f":"IF(2015>O$5,'D-Rückbau vor 2015'!P7,IF(O$5<2035,N66-O66,OFFSET(O57,0,2015-O$5)))","v":0},{"$f":"IF(2015>P$5,'D-Rückbau vor 2015'!Q7,IF(P$5<2035,O66-P66,OFFSET(P57,0,2015-P$5)))","v":0},{"$f":"IF(2015>Q$5,'D-Rückbau vor 2015'!R7,IF(Q$5<2035,P66-Q66,OFFSET(Q57,0,2015-Q$5)))","v":0.17765019999999992},{"$f":"IF(2015>R$5,'D-Rückbau vor 2015'!S7,IF(R$5<2035,Q66-R66,OFFSET(R57,0,2015-R$5)))","v":5.3037000000000001E-2},{"$f":"IF(2015>S$5,'D-Rückbau vor 2015'!T7,IF(S$5<2035,R66-S66,OFFSET(S57,0,2015-S$5)))","v":6.2701000000000007E-2},{"$f":"IF(2015>T$5,'D-Rückbau vor 2015'!U7,IF(T$5<2035,S66-T66,OFFSET(T57,0,2015-T$5)))","v":7.7915000000000012E-2},{"$f":"IF(2015>U$5,'D-Rückbau vor 2015'!V7,IF(U$5<2035,T66-U66,OFFSET(U57,0,2015-U$5)))","v":6.6397299999999992E-2},{"$f":"IF(2015>V$5,'D-Rückbau vor 2015'!W7,IF(V$5<2035,U66-V66,OFFSET(V57,0,2015-V$5)))","v":1.3616999999999997E-2},{"$f":"IF(2015>W$5,'D-Rückbau vor 2015'!X7,IF(W$5<2035,V66-W66,OFFSET(W57,0,2015-W$5)))","v":8.5360000000000019E-3},{"$f":"IF(2015>X$5,'D-Rückbau vor 2015'!Y7,IF(X$5<2035,W66-X66,OFFSET(X57,0,2015-X$5)))","v":8.5150000000000017E-3},{"$f":"IF(2015>Y$5,'D-Rückbau vor 2015'!Z7,IF(Y$5<2035,X66-Y66,OFFSET(Y57,0,2015-Y$5)))","v":5.7040000000000007E-3},{"$f":"IF(2015>Z$5,'D-Rückbau vor 2015'!AA7,IF(Z$5<2035,Y66-Z66,OFFSET(Z57,0,2015-Z$5)))","v":9.5069899999999964E-3},{"$f":"IF(2015>AA$5,'D-Rückbau vor 2015'!AB7,IF(AA$5<2035,Z66-AA66,OFFSET(AA57,0,2015-AA$5)))","v":2.922000000000001E-3},{"$f":"IF(2015>AB$5,'D-Rückbau vor 2015'!AC7,IF(AB$5<2035,AA66-AB66,OFFSET(AB57,0,2015-AB$5)))","v":9.217000000000003E-3},{"$f":"IF(2015>AC$5,'D-Rückbau vor 2015'!AD7,IF(AC$5<2035,AB66-AC66,OFFSET(AC57,0,2015-AC$5)))","v":1.7900000000000008E-3},{"$f":"IF(2015>AD$5,'D-Rückbau vor 2015'!AE7,IF(AD$5<2035,AC66-AD66,OFFSET(AD57,0,2015-AD$5)))","v":1.1280000000000005E-3},{"$f":"IF(2015>AE$5,'D-Rückbau vor 2015'!AF7,IF(AE$5<2035,AD66-AE66,OFFSET(AE57,0,2015-AE$5)))","v":4.5781999999999823E-2},"v3.0.9","v2.1.29",null,null,"nach 2034: (modellendogener) Zubau vor 20 Jahren --> im Jahr 2035 also der Zubau im Jahr 2015"]
[172,null,null,null,"Biomasse",{"$f":"IF(2015>F$5,'D-Rückbau vor 2015'!G8,IF(F$5<2035,E67-F67,OFFSET(F58,0,2015-F$5)))","v":8.0000000046709374E-7},{"$f":"IF(2015>G$5,'D-Rückbau vor 2015'!H8,IF(G$5<2035,F67-G67,OFFSET(G58,0,2015-G$5)))","v":1.8489999999999895E-3},{"$f":"IF(2015>H$5,'D-Rückbau vor 2015'!I8,IF(H$5<2035,G67-H67,OFFSET(H58,0,2015-H$5)))","v":3.0999999999892225E-5},{"$f":"IF(2015>I$5,'D-Rückbau vor 2015'!J8,IF(I$5<2035,H67-I67,OFFSET(I58,0,2015-I$5)))","v":2.8400999999998788E-2},{"$f":"IF(2015>J$5,'D-Rückbau vor 2015'!K8,IF(J$5<2035,I67-J67,OFFSET(J58,0,2015-J$5)))","v":1.1199000000001291E-2},{"$f":"IF(2015>K$5,'D-Rückbau vor 2015'!L8,IF(K$5<2035,J67-K67,OFFSET(K58,0,2015-K$5)))","v":0},{"$f":"IF(2015>L$5,'D-Rückbau vor 2015'!M8,IF(L$5<2035,K67-L67,OFFSET(L58,0,2015-L$5)))","v":0},{"$f":"IF(2015>M$5,'D-Rückbau vor 2015'!N8,IF(M$5<2035,L67-M67,OFFSET(M58,0,2015-M$5)))","v":0},{"$f":"IF(2015>N$5,'D-Rückbau vor 2015'!O8,IF(N$5<2035,M67-N67,OFFSET(N58,0,2015-N$5)))","v":0},{"$f":"IF(2015>O$5,'D-Rückbau vor 2015'!P8,IF(O$5<2035,N67-O67,OFFSET(O58,0,2015-O$5)))","v":0},{"$f":"IF(2015>P$5,'D-Rückbau vor 2015'!Q8,IF(P$5<2035,O67-P67,OFFSET(P58,0,2015-P$5)))","v":0},{"$f":"IF(2015>Q$5,'D-Rückbau vor 2015'!R8,IF(Q$5<2035,P67-Q67,OFFSET(Q58,0,2015-Q$5)))","v":0.41111535999999926},{"$f":"IF(2015>R$5,'D-Rückbau vor 2015'!S8,IF(R$5<2035,Q67-R67,OFFSET(R58,0,2015-R$5)))","v":0.18823380000000167},{"$f":"IF(2015>S$5,'D-Rückbau vor 2015'!T8,IF(S$5<2035,R67-S67,OFFSET(S58,0,2015-S$5)))","v":0.14024915999999887},{"$f":"IF(2015>T$5,'D-Rückbau vor 2015'!U8,IF(T$5<2035,S67-T67,OFFSET(T58,0,2015-T$5)))","v":0.2319583500000002},{"$f":"IF(2015>U$5,'D-Rückbau vor 2015'!V8,IF(U$5<2035,T67-U67,OFFSET(U58,0,2015-U$5)))","v":0.57250698999999994},{"$f":"IF(2015>V$5,'D-Rückbau vor 2015'!W8,IF(V$5<2035,U67-V67,OFFSET(V58,0,2015-V$5)))","v":0.69573850000000004},{"$f":"IF(2015>W$5,'D-Rückbau vor 2015'!X8,IF(W$5<2035,V67-W67,OFFSET(W58,0,2015-W$5)))","v":0.84800203000000085},{"$f":"IF(2015>X$5,'D-Rückbau vor 2015'!Y8,IF(X$5<2035,W67-X67,OFFSET(X58,0,2015-X$5)))","v":0.64049239999999941},{"$f":"IF(2015>Y$5,'D-Rückbau vor 2015'!Z8,IF(Y$5<2035,X67-Y67,OFFSET(Y58,0,2015-Y$5)))","v":0.35727639999999994},{"$f":"IF(2015>Z$5,'D-Rückbau vor 2015'!AA8,IF(Z$5<2035,Y67-Z67,OFFSET(Z58,0,2015-Z$5)))","v":0.45520799999999939},{"$f":"IF(2015>AA$5,'D-Rückbau vor 2015'!AB8,IF(AA$5<2035,Z67-AA67,OFFSET(AA58,0,2015-AA$5)))","v":0.63709159999999976},{"$f":"IF(2015>AB$5,'D-Rückbau vor 2015'!AC8,IF(AB$5<2035,AA67-AB67,OFFSET(AB58,0,2015-AB$5)))","v":1.0561740600000002},{"$f":"IF(2015>AC$5,'D-Rückbau vor 2015'!AD8,IF(AC$5<2035,AB67-AC67,OFFSET(AC58,0,2015-AC$5)))","v":0.33386470000000007},{"$f":"IF(2015>AD$5,'D-Rückbau vor 2015'!AE8,IF(AD$5<2035,AC67-AD67,OFFSET(AD58,0,2015-AD$5)))","v":0.25635391000000007},{"$f":"IF(2015>AE$5,'D-Rückbau vor 2015'!AF8,IF(AE$5<2035,AD67-AE67,OFFSET(AE58,0,2015-AE$5)))","v":1.2571299999999432E-2},"v3.0.9","v2.1.29"]
[173,null,null,null,"Geothermie",{"$f":"IF(2015>F$5,'D-Rückbau vor 2015'!G9,IF(F$5<2035,E68-F68,OFFSET(F59,0,2015-F$5)))","v":0},{"$f":"IF(2015>G$5,'D-Rückbau vor 2015'!H9,IF(G$5<2035,F68-G68,OFFSET(G59,0,2015-G$5)))","v":0},{"$f":"IF(2015>H$5,'D-Rückbau vor 2015'!I9,IF(H$5<2035,G68-H68,OFFSET(H59,0,2015-H$5)))","v":0},{"$f":"IF(2015>I$5,'D-Rückbau vor 2015'!J9,IF(I$5<2035,H68-I68,OFFSET(I59,0,2015-I$5)))","v":0},{"$f":"IF(2015>J$5,'D-Rückbau vor 2015'!K9,IF(J$5<2035,I68-J68,OFFSET(J59,0,2015-J$5)))","v":0},{"$f":"IF(2015>K$5,'D-Rückbau vor 2015'!L9,IF(K$5<2035,J68-K68,OFFSET(K59,0,2015-K$5)))","v":0},{"$f":"IF(2015>L$5,'D-Rückbau vor 2015'!M9,IF(L$5<2035,K68-L68,OFFSET(L59,0,2015-L$5)))","v":0},{"$f":"IF(2015>M$5,'D-Rückbau vor 2015'!N9,IF(M$5<2035,L68-M68,OFFSET(M59,0,2015-M$5)))","v":0},{"$f":"IF(2015>N$5,'D-Rückbau vor 2015'!O9,IF(N$5<2035,M68-N68,OFFSET(N59,0,2015-N$5)))","v":0},{"$f":"IF(2015>O$5,'D-Rückbau vor 2015'!P9,IF(O$5<2035,N68-O68,OFFSET(O59,0,2015-O$5)))","v":0},{"$f":"IF(2015>P$5,'D-Rückbau vor 2015'!Q9,IF(P$5<2035,O68-P68,OFFSET(P59,0,2015-P$5)))","v":0},{"$f":"IF(2015>Q$5,'D-Rückbau vor 2015'!R9,IF(Q$5<2035,P68-Q68,OFFSET(Q59,0,2015-Q$5)))","v":0},{"$f":"IF(2015>R$5,'D-Rückbau vor 2015'!S9,IF(R$5<2035,Q68-R68,OFFSET(R59,0,2015-R$5)))","v":0},{"$f":"IF(2015>S$5,'D-Rückbau vor 2015'!T9,IF(S$5<2035,R68-S68,OFFSET(S59,0,2015-S$5)))","v":0},{"$f":"IF(2015>T$5,'D-Rückbau vor 2015'!U9,IF(T$5<2035,S68-T68,OFFSET(T59,0,2015-T$5)))","v":0},{"$f":"IF(2015>U$5,'D-Rückbau vor 2015'!V9,IF(U$5<2035,T68-U68,OFFSET(U59,0,2015-U$5)))","v":2.1999999999999797E-4},{"$f":"IF(2015>V$5,'D-Rückbau vor 2015'!W9,IF(V$5<2035,U68-V68,OFFSET(V59,0,2015-V$5)))","v":0},{"$f":"IF(2015>W$5,'D-Rückbau vor 2015'!X9,IF(W$5<2035,V68-W68,OFFSET(W59,0,2015-W$5)))","v":0},{"$f":"IF(2015>X$5,'D-Rückbau vor 2015'!Y9,IF(X$5<2035,W68-X68,OFFSET(X59,0,2015-X$5)))","v":3.0000000000000027E-3},{"$f":"IF(2015>Y$5,'D-Rückbau vor 2015'!Z9,IF(Y$5<2035,X68-Y68,OFFSET(Y59,0,2015-Y$5)))","v":0},{"$f":"IF(2015>Z$5,'D-Rückbau vor 2015'!AA9,IF(Z$5<2035,Y68-Z68,OFFSET(Z59,0,2015-Z$5)))","v":4.1499999999999974E-3},{"$f":"IF(2015>AA$5,'D-Rückbau vor 2015'!AB9,IF(AA$5<2035,Z68-AA68,OFFSET(AA59,0,2015-AA$5)))","v":0},{"$f":"IF(2015>AB$5,'D-Rückbau vor 2015'!AC9,IF(AB$5<2035,AA68-AB68,OFFSET(AB59,0,2015-AB$5)))","v":0},{"$f":"IF(2015>AC$5,'D-Rückbau vor 2015'!AD9,IF(AC$5<2035,AB68-AC68,OFFSET(AC59,0,2015-AC$5)))","v":1.1800000000000003E-2},{"$f":"IF(2015>AD$5,'D-Rückbau vor 2015'!AE9,IF(AD$5<2035,AC68-AD68,OFFSET(AD59,0,2015-AD$5)))","v":1.1315E-2},{"$f":"IF(2015>AE$5,'D-Rückbau vor 2015'!AF9,IF(AE$5<2035,AD68-AE68,OFFSET(AE59,0,2015-AE$5)))","v":0},"v3.0.9","v2.1.29"]
[174,null,null,null,"Wind Onshore",{"$f":"IF(2015>F$5,'D-Rückbau vor 2015'!G10,IF(F$5<2035,E69-F69,OFFSET(F60,0,2015-F$5)))","v":5.5E-2},{"$f":"IF(2015>G$5,'D-Rückbau vor 2015'!H10,IF(G$5<2035,F69-G69,OFFSET(G60,0,2015-G$5)))","v":5.0999999999999997E-2},{"$f":"IF(2015>H$5,'D-Rückbau vor 2015'!I10,IF(H$5<2035,G69-H69,OFFSET(H60,0,2015-H$5)))","v":6.7999999999999991E-2},{"$f":"IF(2015>I$5,'D-Rückbau vor 2015'!J10,IF(I$5<2035,H69-I69,OFFSET(I60,0,2015-I$5)))","v":0.15200000000000002},{"$f":"IF(2015>J$5,'D-Rückbau vor 2015'!K10,IF(J$5<2035,I69-J69,OFFSET(J60,0,2015-J$5)))","v":0.29199999999999998},{"$f":"IF(2015>K$5,'D-Rückbau vor 2015'!L10,IF(K$5<2035,J69-K69,OFFSET(K60,0,2015-K$5)))","v":0},{"$f":"IF(2015>L$5,'D-Rückbau vor 2015'!M10,IF(L$5<2035,K69-L69,OFFSET(L60,0,2015-L$5)))","v":0.30000000000000426},{"$f":"IF(2015>M$5,'D-Rückbau vor 2015'!N10,IF(M$5<2035,L69-M69,OFFSET(M60,0,2015-M$5)))","v":0.39999999999999858},{"$f":"IF(2015>N$5,'D-Rückbau vor 2015'!O10,IF(N$5<2035,M69-N69,OFFSET(N60,0,2015-N$5)))","v":0.5},{"$f":"IF(2015>O$5,'D-Rückbau vor 2015'!P10,IF(O$5<2035,N69-O69,OFFSET(O60,0,2015-O$5)))","v":0.60000000000000142},{"$f":"IF(2015>P$5,'D-Rückbau vor 2015'!Q10,IF(P$5<2035,O69-P69,OFFSET(P60,0,2015-P$5)))","v":0.69999999999999574},{"$f":"IF(2015>Q$5,'D-Rückbau vor 2015'!R10,IF(Q$5<2035,P69-Q69,OFFSET(Q60,0,2015-Q$5)))","v":1.8057931100000033},{"$f":"IF(2015>R$5,'D-Rückbau vor 2015'!S10,IF(R$5<2035,Q69-R69,OFFSET(R60,0,2015-R$5)))","v":2.5936737999999977},{"$f":"IF(2015>S$5,'D-Rückbau vor 2015'!T10,IF(S$5<2035,R69-S69,OFFSET(S60,0,2015-S$5)))","v":3.0502030900000001},{"$f":"IF(2015>T$5,'D-Rückbau vor 2015'!U10,IF(T$5<2035,S69-T69,OFFSET(T60,0,2015-T$5)))","v":2.7178679999999993},{"$f":"IF(2015>U$5,'D-Rückbau vor 2015'!V10,IF(U$5<2035,T69-U69,OFFSET(U60,0,2015-U$5)))","v":2.0537710000000011},{"$f":"IF(2015>V$5,'D-Rückbau vor 2015'!W10,IF(V$5<2035,U69-V69,OFFSET(V60,0,2015-V$5)))","v":1.8140435000000004},{"$f":"IF(2015>W$5,'D-Rückbau vor 2015'!X10,IF(W$5<2035,V69-W69,OFFSET(W60,0,2015-W$5)))","v":2.2298379999999973},{"$f":"IF(2015>X$5,'D-Rückbau vor 2015'!Y10,IF(X$5<2035,W69-X69,OFFSET(X60,0,2015-X$5)))","v":1.6862462000000029},{"$f":"IF(2015>Y$5,'D-Rückbau vor 2015'!Z10,IF(Y$5<2035,X69-Y69,OFFSET(Y60,0,2015-Y$5)))","v":0.77186400000000077},{"$f":"IF(2015>Z$5,'D-Rückbau vor 2015'!AA10,IF(Z$5<2035,Y69-Z69,OFFSET(Z60,0,2015-Z$5)))","v":2.6993399199999999},{"$f":"IF(2015>AA$5,'D-Rückbau vor 2015'!AB10,IF(AA$5<2035,Z69-AA69,OFFSET(AA60,0,2015-AA$5)))","v":1.4266596499999995},{"$f":"IF(2015>AB$5,'D-Rückbau vor 2015'!AC10,IF(AB$5<2035,AA69-AB69,OFFSET(AB60,0,2015-AB$5)))","v":1.8764822600000013},{"$f":"IF(2015>AC$5,'D-Rückbau vor 2015'!AD10,IF(AC$5<2035,AB69-AC69,OFFSET(AC60,0,2015-AC$5)))","v":2.4211245299999993},{"$f":"IF(2015>AD$5,'D-Rückbau vor 2015'!AE10,IF(AD$5<2035,AC69-AD69,OFFSET(AD60,0,2015-AD$5)))","v":3.0324317899999995},{"$f":"IF(2015>AE$5,'D-Rückbau vor 2015'!AF10,IF(AE$5<2035,AD69-AE69,OFFSET(AE60,0,2015-AE$5)))","v":3.536},"v3.0.9","v2.1.29"]
[175,null,null,null,"Wind Offshore",{"$f":"IF(2015>F$5,'D-Rückbau vor 2015'!G11,IF(F$5<2035,E70-F70,OFFSET(F61,0,2015-F$5)))","v":0},{"$f":"IF(2015>G$5,'D-Rückbau vor 2015'!H11,IF(G$5<2035,F70-G70,OFFSET(G61,0,2015-G$5)))","v":0},{"$f":"IF(2015>H$5,'D-Rückbau vor 2015'!I11,IF(H$5<2035,G70-H70,OFFSET(H61,0,2015-H$5)))","v":0},{"$f":"IF(2015>I$5,'D-Rückbau vor 2015'!J11,IF(I$5<2035,H70-I70,OFFSET(I61,0,2015-I$5)))","v":0},{"$f":"IF(2015>J$5,'D-Rückbau vor 2015'!K11,IF(J$5<2035,I70-J70,OFFSET(J61,0,2015-J$5)))","v":0},{"$f":"IF(2015>K$5,'D-Rückbau vor 2015'!L11,IF(K$5<2035,J70-K70,OFFSET(K61,0,2015-K$5)))","v":0},{"$f":"IF(2015>L$5,'D-Rückbau vor 2015'!M11,IF(L$5<2035,K70-L70,OFFSET(L61,0,2015-L$5)))","v":0},{"$f":"IF(2015>M$5,'D-Rückbau vor 2015'!N11,IF(M$5<2035,L70-M70,OFFSET(M61,0,2015-M$5)))","v":0},{"$f":"IF(2015>N$5,'D-Rückbau vor 2015'!O11,IF(N$5<2035,M70-N70,OFFSET(N61,0,2015-N$5)))","v":0},{"$f":"IF(2015>O$5,'D-Rückbau vor 2015'!P11,IF(O$5<2035,N70-O70,OFFSET(O61,0,2015-O$5)))","v":0},{"$f":"IF(2015>P$5,'D-Rückbau vor 2015'!Q11,IF(P$5<2035,O70-P70,OFFSET(P61,0,2015-P$5)))","v":0},{"$f":"IF(2015>Q$5,'D-Rückbau vor 2015'!R11,IF(Q$5<2035,P70-Q70,OFFSET(Q61,0,2015-Q$5)))","v":0},{"$f":"IF(2015>R$5,'D-Rückbau vor 2015'!S11,IF(R$5<2035,Q70-R70,OFFSET(R61,0,2015-R$5)))","v":0},{"$f":"IF(2015>S$5,'D-Rückbau vor 2015'!T11,IF(S$5<2035,R70-S70,OFFSET(S61,0,2015-S$5)))","v":0},{"$f":"IF(2015>T$5,'D-Rückbau vor 2015'!U11,IF(T$5<2035,S70-T70,OFFSET(T61,0,2015-T$5)))","v":0},{"$f":"IF(2015>U$5,'D-Rückbau vor 2015'!V11,IF(U$5<2035,T70-U70,OFFSET(U61,0,2015-U$5)))","v":0},{"$f":"IF(2015>V$5,'D-Rückbau vor 2015'!W11,IF(V$5<2035,U70-V70,OFFSET(V61,0,2015-V$5)))","v":0},{"$f":"IF(2015>W$5,'D-Rückbau vor 2015'!X11,IF(W$5<2035,V70-W70,OFFSET(W61,0,2015-W$5)))","v":0},{"$f":"IF(2015>X$5,'D-Rückbau vor 2015'!Y11,IF(X$5<2035,W70-X70,OFFSET(X61,0,2015-X$5)))","v":0},{"$f":"IF(2015>Y$5,'D-Rückbau vor 2015'!Z11,IF(Y$5<2035,X70-Y70,OFFSET(Y61,0,2015-Y$5)))","v":0},{"$f":"IF(2015>Z$5,'D-Rückbau vor 2015'!AA11,IF(Z$5<2035,Y70-Z70,OFFSET(Z61,0,2015-Z$5)))","v":3.5000000000000031E-2},{"$f":"IF(2015>AA$5,'D-Rückbau vor 2015'!AB11,IF(AA$5<2035,Z70-AA70,OFFSET(AA61,0,2015-AA$5)))","v":4.500000000000004E-2},{"$f":"IF(2015>AB$5,'D-Rückbau vor 2015'!AC11,IF(AB$5<2035,AA70-AB70,OFFSET(AB61,0,2015-AB$5)))","v":0.10829999999999995},{"$f":"IF(2015>AC$5,'D-Rückbau vor 2015'!AD11,IF(AC$5<2035,AB70-AC70,OFFSET(AC61,0,2015-AC$5)))","v":7.999999999999996E-2},{"$f":"IF(2015>AD$5,'D-Rückbau vor 2015'!AE11,IF(AD$5<2035,AC70-AD70,OFFSET(AD61,0,2015-AD$5)))","v":0.24},{"$f":"IF(2015>AE$5,'D-Rückbau vor 2015'!AF11,IF(AE$5<2035,AD70-AE70,OFFSET(AE61,0,2015-AE$5)))","v":2.2849999999999997},"v3.0.9","v2.1.29"]
[176,null,null,null,"Solar",{"$f":"IF(2015>F$5,'D-Rückbau vor 2015'!G12,IF(F$5<2035,E71-F71,OFFSET(F62,0,2015-F$5)))","v":3.2297500000311175E-4},{"$f":"IF(2015>G$5,'D-Rückbau vor 2015'!H12,IF(G$5<2035,F71-G71,OFFSET(G62,0,2015-G$5)))","v":8.4221099999837179E-4},{"$f":"IF(2015>H$5,'D-Rückbau vor 2015'!I12,IF(H$5<2035,G71-H71,OFFSET(H62,0,2015-H$5)))","v":1.5947349999976268E-3},{"$f":"IF(2015>I$5,'D-Rückbau vor 2015'!J12,IF(I$5<2035,H71-I71,OFFSET(I62,0,2015-I$5)))","v":1.7542189999986135E-3},{"$f":"IF(2015>J$5,'D-Rückbau vor 2015'!K12,IF(J$5<2035,I71-J71,OFFSET(J62,0,2015-J$5)))","v":1.69657700000414E-3},{"$f":"IF(2015>K$5,'D-Rückbau vor 2015'!L12,IF(K$5<2035,J71-K71,OFFSET(K62,0,2015-K$5)))","v":0},{"$f":"IF(2015>L$5,'D-Rückbau vor 2015'!M12,IF(L$5<2035,K71-L71,OFFSET(L62,0,2015-L$5)))","v":0},{"$f":"IF(2015>M$5,'D-Rückbau vor 2015'!N12,IF(M$5<2035,L71-M71,OFFSET(M62,0,2015-M$5)))","v":0},{"$f":"IF(2015>N$5,'D-Rückbau vor 2015'!O12,IF(N$5<2035,M71-N71,OFFSET(N62,0,2015-N$5)))","v":0},{"$f":"IF(2015>O$5,'D-Rückbau vor 2015'!P12,IF(O$5<2035,N71-O71,OFFSET(O62,0,2015-O$5)))","v":0},{"$f":"IF(2015>P$5,'D-Rückbau vor 2015'!Q12,IF(P$5<2035,O71-P71,OFFSET(P62,0,2015-P$5)))","v":0},{"$f":"IF(2015>Q$5,'D-Rückbau vor 2015'!R12,IF(Q$5<2035,P71-Q71,OFFSET(Q62,0,2015-Q$5)))","v":7.3862480000002506E-2},{"$f":"IF(2015>R$5,'D-Rückbau vor 2015'!S12,IF(R$5<2035,Q71-R71,OFFSET(R62,0,2015-R$5)))","v":0.10863868999999937},{"$f":"IF(2015>S$5,'D-Rückbau vor 2015'!T12,IF(S$5<2035,R71-S71,OFFSET(S62,0,2015-S$5)))","v":0.11022154999999856},{"$f":"IF(2015>T$5,'D-Rückbau vor 2015'!U12,IF(T$5<2035,S71-T71,OFFSET(T62,0,2015-T$5)))","v":0.1424465500000025},{"$f":"IF(2015>U$5,'D-Rückbau vor 2015'!V12,IF(U$5<2035,T71-U71,OFFSET(U62,0,2015-U$5)))","v":0.65602930000000015},{"$f":"IF(2015>V$5,'D-Rückbau vor 2015'!W12,IF(V$5<2035,U71-V71,OFFSET(V62,0,2015-V$5)))","v":0.924602059999998},{"$f":"IF(2015>W$5,'D-Rückbau vor 2015'!X12,IF(W$5<2035,V71-W71,OFFSET(W62,0,2015-W$5)))","v":0.84459495000000118},{"$f":"IF(2015>X$5,'D-Rückbau vor 2015'!Y12,IF(X$5<2035,W71-X71,OFFSET(X62,0,2015-X$5)))","v":1.2537511260000045},{"$f":"IF(2015>Y$5,'D-Rückbau vor 2015'!Z12,IF(Y$5<2035,X71-Y71,OFFSET(Y62,0,2015-Y$5)))","v":1.9795431099999981},{"$f":"IF(2015>Z$5,'D-Rückbau vor 2015'!AA12,IF(Z$5<2035,Y71-Z71,OFFSET(Z62,0,2015-Z$5)))","v":4.4384598400000144},{"$f":"IF(2015>AA$5,'D-Rückbau vor 2015'!AB12,IF(AA$5<2035,Z71-AA71,OFFSET(AA62,0,2015-AA$5)))","v":7.5938763400000333},{"$f":"IF(2015>AB$5,'D-Rückbau vor 2015'!AC12,IF(AB$5<2035,AA71-AB71,OFFSET(AB62,0,2015-AB$5)))","v":8.0003900600000044},{"$f":"IF(2015>AC$5,'D-Rückbau vor 2015'!AD12,IF(AC$5<2035,AB71-AC71,OFFSET(AC62,0,2015-AC$5)))","v":6.8422938800000237},{"$f":"IF(2015>AD$5,'D-Rückbau vor 2015'!AE12,IF(AD$5<2035,AC71-AD71,OFFSET(AD62,0,2015-AD$5)))","v":3.1356207599999868},{"$f":"IF(2015>AE$5,'D-Rückbau vor 2015'!AF12,IF(AE$5<2035,AD71-AE71,OFFSET(AE62,0,2015-AE$5)))","v":1.498},"v3.0.9","v2.1.29"]
[177,null,null,null,"Gesamt",{"$f":"SUM(F189:F195)","v":7.8869775000003861E-2},7.5406110999998222E-2,9.1252234999997392E-2,0.20245601899999754,0.32576787700000548,0,0.30000000000000426,0.39999999999999858,0.5,0.60000000000000142,0.69999999999999574,2.4684211500000051,2.9435832899999985,3.3633747999999977,3.1701879000000019,3.3489245900000011,3.4480010599999984,3.9309709799999992,3.592004726000007,3.1143875099999985,7.7525423800000137,9.7968977800000321,11.123991130000006,9.7373984600000227,6.784756799999986,{"$f":"SUM(AE189:AE195)","v":7.6681780849999983},null,"v2.1.29"]
[178]
[179,null,null,null,"Jahreszubau (Netto) [GW/a]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.29","v2.1.6",null,null,"Nettozubau = Bruttozubau - Ausscheidende Kapazitäten"]
[180,null,null,null,"Wasser",{"$f":"F56-F189","v":9.8999999999999977E-2},7.2999999999999954E-2,3.6999999999999922E-2,6.1000000000000165E-2,-1.2535300000000138E-2,0.2908247849999997,2.1633774999999821E-2,5.4000000000000003E-3,1.4999999999999999E-2,1.7000000000000001E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,-9.7877629999999841E-2,-7.8348190000000165E-2,-6.0427749999999794E-2,-3.3525350000000245E-2,-9.490733999999991E-2,-0.27782478499999969,"v2.1.29","v2.1.6"]
[181,null,null,null,"Gas",{"$f":"F57-F190","v":6.9999999999999611E-3},9.9999999999999065E-3,1.2750217548429532E-16,1.0000000000000009E-3,-8.3369999999999278E-3,4.5781999999999823E-2,4.0839999999999765E-3,1.6999999999999999E-3,6.0000000000000001E-3,2E-3,2E-3,-0.17565019999999992,-5.1036999999999999E-2,-6.0701000000000005E-2,-7.591500000000001E-2,-5.639729999999999E-2,-3.616999999999997E-3,1.4639999999999983E-3,1.4849999999999985E-3,4.2959999999999995E-3,4.9301000000000379E-4,7.0779999999999992E-3,7.8299999999999724E-4,8.2099999999999985E-3,8.8719999999999997E-3,-3.5781999999999821E-2,"v2.1.29","v2.1.6"]
[182,null,null,null,"Biomasse",{"$f":"F58-F191","v":0.54100000000000081},0.92300000000000015,0.23699999999999971,0.18199999999999966,0.62599919999999865,1.2571299999999432E-2,0.15215899999999888,0.221,0.33500000000000002,0.19500000000000001,0.17599999999999999,-0.37911535999999924,-0.15123380000000167,-0.10024915999999887,-0.18895835000000022,-0.37250698999999993,-0.49573850000000003,-0.64800203000000089,-0.4404923999999994,-0.15727639999999993,-0.25520799999999938,-0.43709159999999975,-0.85617406000000029,-0.13386470000000006,-5.6353910000000063E-2,0.18742870000000059,"v2.1.29","v2.1.6"]
[183,null,null,null,"Geothermie",{"$f":"F59-F192","v":0},0,1.1799999999999998E-2,1.132E-2,3.7300000000000041E-3,0,4.9999999999999984E-3,2E-3,5.0000000000000001E-3,4.0000000000000001E-3,5.0000000000000001E-3,0,5.0000000000000001E-3,5.0000000000000001E-3,0,9.7800000000000022E-3,0.01,0.01,6.9999999999999975E-3,0.01,5.8500000000000028E-3,0.01,0.01,-1.800000000000003E-3,-1.3150000000000002E-3,0.01,"v2.1.29","v2.1.6"]
[184,null,null,null,"Wind Onshore",{"$f":"F60-F193","v":1.379999999999999},1.8449999999999989,2.1389999999999993,2.7609999999999992,3.9650000000000034,3.536,4.3249999999999957,4.8310000000000013,2.9460000000000002,0.89999999999999858,0.80000000000000426,-0.30579311000000331,-0.5936737999999977,-0.55020309000000012,-0.21786799999999928,0.44622899999999888,0.68595649999999964,0.27016200000000268,0.81375379999999709,1.7281359999999992,-0.19933991999999989,1.0733403500000005,0.62351773999999871,7.8875470000000725E-2,-0.53243178999999952,-1.036,"v2.1.29","v2.1.6"]
[185,null,null,null,"Wind Offshore",{"$f":"F61-F194","v":4.4999999999999998E-2},0.108,9.2299999999999993E-2,0.24,0.47770000000000001,2.2849999999999997,0.81799999999999995,1.306,0.95,1.409,0,0,0.57199999999999995,0.5,1.996,1.6,1.6,1.6,1.6,1.6,1.5649999999999999,1.5550000000000002,1.4917000000000002,1.52,1.36,-0.68499999999999961,"v2.1.29","v2.1.6"]
[186,null,null,null,"Solar",{"$f":"F62-F195","v":7.3776770249999952},7.4841577890000011,7.6024052650000051,3.3022457810000034,0.79419116499999376,1.498,1.5249999999999999,2.2440000000000002,2.4039999999999999,2.6869999999999998,3.9910000000000001,4.6791375199999976,3.9123613100000005,3.8897784500000014,3.8575534499999975,3.3439706999999999,3.075397940000002,3.1554050499999988,2.7462488739999955,2.0204568900000019,-0.43845984000001437,-3.5938763400000333,-4.0003900600000044,-2.8422938800000237,0.8643792400000132,2.5019999999999998,"v2.1.29","v2.1.6"]
[187,null,null,null,"Gesamt",{"$f":"SUM(F199:F205)","v":9.4496770249999944},10.443157789000001,10.119505265000004,6.5585657810000022,5.8457480649999951,7.6681780849999983,6.8508767749999944,8.6111000000000022,6.6610000000000005,5.2139999999999986,4.9870000000000045,3.8315788499999952,3.7064167100000009,3.6966252000000024,5.3838120999999983,4.9840754099999991,4.8849989400000018,4.4020290200000005,4.7409952739999932,5.2186124900000017,0.58045761999998646,-1.4638977800000328,-2.7909911300000054,-1.4043984600000232,1.5482432000000137,0.66482191500000121,"v2.1.29","v2.1.6"]
[188]
[189,null,null,null,"Installierte Kapazitäten zum Jahresende [GW]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.29",null,null,null,"Kapazität = Kapazität im Vorjahr + Netto-Zubau im aktuellen Jahr. "]
[190,null,null,null,"Wasser",{"$f":"'D-Kapazitäten 2009'!G6+F56","v":1.3371100000000005},{"$f":"F209+G199","v":1.4101100000000004},{"$f":"G209+H199","v":1.4471100000000003},1.5081100000000005,1.4955747000000004,1.786399485,{"$f":"K209+L199","v":1.8080332599999998},1.8134332599999998,1.8284332599999997,1.8454332599999996,1.8584332599999995,1.8714332599999994,1.8844332599999993,1.8974332599999992,1.9104332599999991,1.923433259999999,1.9364332599999989,1.9494332599999988,1.9624332599999987,1.9754332599999986,1.8775556299999987,1.7992074399999984,1.7387796899999985,1.7052543399999982,1.6103469999999982,1.3325222149999985,"v2.1.29",null,null,null,"für Kapazitäten in 2009 werden Daten aus D-Kapazität 2009 verwendet"]
[191,null,null,null,"Gas",{"$f":"'D-Kapazitäten 2009'!G7+F57","v":0.56543599999999994},{"$f":"F210+G200","v":0.57543599999999984},0.57543599999999995,0.57643599999999995,0.56809900000000002,0.6138809999999999,0.61796499999999988,0.61966499999999991,0.62566499999999992,0.62766499999999992,0.62966499999999992,0.4540148,0.4029778,0.34227679999999999,0.26636179999999998,0.2099645,0.20634749999999999,0.20781149999999998,0.20929649999999997,0.21359249999999996,0.21408550999999998,0.22116350999999998,0.22194650999999999,0.23015650999999998,0.23902850999999997,0.20324651000000016,"v2.1.29",null,null,null,"für Kapazitäten in 2009 werden Daten aus D-Kapazität 2009 verwendet"]
[192,null,null,null,"Biomasse",{"$f":"'D-Kapazitäten 2009'!G8+F58","v":4.7640008000000016},{"$f":"F211+G201","v":5.6870008000000016},5.9240008000000017,6.1060008000000012,6.7320000000000002,6.7445712999999996,6.8967302999999989,7.117730299999999,7.4527302999999989,7.6477302999999992,7.8237302999999994,7.4446149400000001,7.2933811399999984,7.1931319799999995,7.0041736299999995,6.6316666399999997,6.1359281399999999,5.4879261099999992,5.04743371,4.8901573100000002,4.6349493100000005,4.197857710000001,3.3416836500000007,3.2078189500000005,3.1514650400000006,3.3388937400000014,"v2.1.29",null,null,null,"für Kapazitäten in 2009 werden Daten aus D-Kapazität 2009 verwendet"]
[193,null,null,null,"Geothermie",{"$f":"'D-Kapazitäten 2009'!G9+F59","v":7.1500000000000001E-3},{"$f":"F212+G202","v":7.1500000000000001E-3},1.8949999999999998E-2,3.0269999999999998E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.9E-2,4.1000000000000002E-2,4.5999999999999999E-2,0.05,5.5E-2,5.5E-2,0.06,6.5000000000000002E-2,6.5000000000000002E-2,7.4779999999999999E-2,8.4779999999999994E-2,9.4779999999999989E-2,0.10177999999999998,0.11177999999999998,0.11762999999999998,0.12762999999999999,0.13763,0.13583000000000001,0.134515,0.144515,"v2.1.29",null,null,null,"für Kapazitäten in 2009 werden Daten aus D-Kapazität 2009 verwendet"]
[194,null,null,null,"Wind Onshore",{"$f":"'D-Kapazitäten 2009'!G10+F60","v":27.067},{"$f":"F213+G203","v":28.911999999999999},31.050999999999998,33.811999999999998,37.777000000000001,41.313000000000002,45.637999999999998,50.469000000000001,53.414999999999999,54.314999999999998,55.115000000000002,54.809206889999999,54.215533090000001,53.665329999999997,53.447462000000002,53.893691000000004,54.579647500000007,54.849809500000006,55.663563300000007,57.391699300000006,57.192359380000006,58.265699730000009,58.889217470000006,58.968092940000005,58.435661150000008,57.399661150000007,"v2.1.29",null,null,null,"für Kapazitäten in 2009 werden Daten aus D-Kapazität 2009 verwendet"]
[195,null,null,null,"Wind Offshore",{"$f":"'D-Kapazitäten 2009'!G11+F61","v":0.08},{"$f":"F214+G204","v":0.188},0.28029999999999999,0.52029999999999998,0.998,3.2829999999999995,4.1009999999999991,5.4069999999999991,6.3569999999999993,7.7659999999999991,7.7659999999999991,7.7659999999999991,8.3379999999999992,8.8379999999999992,10.834,12.433999999999999,14.033999999999999,15.633999999999999,17.233999999999998,18.834,20.399000000000001,21.954000000000001,23.445700000000002,24.965700000000002,26.325700000000001,25.640700000000002,"v2.1.29",null,null,null,"für Kapazitäten in 2009 werden Daten aus D-Kapazität 2009 verwendet"]
[196,null,null,null,"Solar",{"$f":"'D-Kapazitäten 2009'!G12+F62","v":17.943999999999999},{"$f":"F215+G205","v":25.428157789},33.030563054000005,36.332808835000009,37.127000000000002,38.625,40.15,42.393999999999998,44.798000000000002,47.484999999999999,51.475999999999999,56.155137519999997,60.067498829999998,63.95727728,67.814830729999997,71.158801429999997,74.234199369999999,77.389604419999998,80.135853293999986,82.156310183999992,81.71785034399997,78.123974003999933,74.123583943999932,71.281290063999904,72.145669303999924,74.647669303999919,"v2.1.29",null,null,null,"für Kapazitäten in 2009 werden Daten aus D-Kapazität 2009 verwendet"]
[197,null,null,null,"Gesamt",{"$f":"SUM(F209:F215)","v":51.764696799999996},62.207854589000007,72.327359854000008,78.885925635000007,84.731673700000002,92.39985178500001,99.250728559999999,107.86182855999999,{"$f":"SUM(N209:N215)","v":114.52282855999999},{"$f":"SUM(O209:O215)","v":119.73682856000001},124.72382856,{"$f":"SUM(Q209:Q215)","v":128.55540740999999},132.26182412,135.95844932,141.34226142,146.32633683,151.21133577000001,155.61336478999999,160.35436006399999,165.57297255399999,166.15343017399999,164.68953239399994,161.89854126399996,160.49414280399992,162.04238600399992,162.70720791899993,"v2.1.29"]
[198]
[199,null,null,null,"Durchschnittliche Standardauslastung von Anlagen, die nach 2014 gebaut werden [h]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.30",null,null,"Standardauslastung = Mittelwert der Standardauslastungen aller Jahre ab 2015, gewichtet mit dem Bruttozubau. \nUm Division durch Null zu vermeiden: Wenn die Summe aller Bruttozubauten gleich Null ist, wird Standardauslastung auch auf Null gesetzt."]
[200,null,null,null,"Wasser",null,null,null,null,null,{"$f":"IF(SUM($K56:K56)>0,SUMPRODUCT($K56:K56,$K92:K92)/SUM($K56:K56),0)","v":0},{"$f":"IF(SUM($K56:L56)>0,SUMPRODUCT($K56:L56,$K92:L92)/SUM($K56:L56),0)","v":0},{"$f":"IF(SUM($K56:M56)>0,SUMPRODUCT($K56:M56,$K92:M92)/SUM($K56:M56),0)","v":0},{"$f":"IF(SUM($K56:N56)>0,SUMPRODUCT($K56:N56,$K92:N92)/SUM($K56:N56),0)","v":0},{"$f":"IF(SUM($K56:O56)>0,SUMPRODUCT($K56:O56,$K92:O92)/SUM($K56:O56),0)","v":0},{"$f":"IF(SUM($K56:P56)>0,SUMPRODUCT($K56:P56,$K92:P92)/SUM($K56:P56),0)","v":141.73015513262263},{"$f":"IF(SUM($K56:Q56)>0,SUMPRODUCT($K56:Q56,$K92:Q92)/SUM($K56:Q56),0)","v":273.27567050754442},{"$f":"IF(SUM($K56:R56)>0,SUMPRODUCT($K56:R56,$K92:R92)/SUM($K56:R56),0)","v":396.02574262477378},{"$f":"IF(SUM($K56:S56)>0,SUMPRODUCT($K56:S56,$K92:S92)/SUM($K56:S56),0)","v":510.83396108322341},{"$f":"IF(SUM($K56:T56)>0,SUMPRODUCT($K56:T56,$K92:T92)/SUM($K56:T56),0)","v":618.79161900383656},{"$f":"IF(SUM($K56:U56)>0,SUMPRODUCT($K56:U56,$K92:U92)/SUM($K56:U56),0)","v":720.18893346436801},{"$f":"IF(SUM($K56:V56)>0,SUMPRODUCT($K56:V56,$K92:V92)/SUM($K56:V56),0)","v":815.60625702719778},{"$f":"IF(SUM($K56:W56)>0,SUMPRODUCT($K56:W56,$K92:W92)/SUM($K56:W56),0)","v":905.55744943975571},{"$f":"IF(SUM($K56:X56)>0,SUMPRODUCT($K56:X56,$K92:X92)/SUM($K56:X56),0)","v":990.49913532698292},{"$f":"IF(SUM($K56:Y56)>0,SUMPRODUCT($K56:Y56,$K92:Y92)/SUM($K56:Y56),0)","v":1070.8384570653493},{"$f":"IF(SUM($K56:Z56)>0,SUMPRODUCT($K56:Z56,$K92:Z92)/SUM($K56:Z56),0)","v":1146.9396006838156},{"$f":"IF(SUM($K56:AA56)>0,SUMPRODUCT($K56:AA56,$K92:AA92)/SUM($K56:AA56),0)","v":1219.1293155145986},{"$f":"IF(SUM($K56:AB56)>0,SUMPRODUCT($K56:AB56,$K92:AB92)/SUM($K56:AB56),0)","v":1287.7016040749149},{"$f":"IF(SUM($K56:AC56)>0,SUMPRODUCT($K56:AC56,$K92:AC92)/SUM($K56:AC56),0)","v":1352.9217241516249},{"$f":"IF(SUM($K56:AD56)>0,SUMPRODUCT($K56:AD56,$K92:AD92)/SUM($K56:AD56),0)","v":1415.0296179617706},{"$f":"IF(SUM($K56:AE56)>0,SUMPRODUCT($K56:AE56,$K92:AE92)/SUM($K56:AE56),0)","v":1474.2428618465592},null,"v2.1.30"]
[201,null,null,null,"Gas",null,null,null,null,null,{"$f":"IF(SUM($K57:K57)>0,SUMPRODUCT($K57:K57,$K93:K93)/SUM($K57:K57),0)","v":2901},{"$f":"IF(SUM($K57:L57)>0,SUMPRODUCT($K57:L57,$K93:L93)/SUM($K57:L57),0)","v":2901},{"$f":"IF(SUM($K57:M57)>0,SUMPRODUCT($K57:M57,$K93:M93)/SUM($K57:M57),0)","v":2935.3850599232055},{"$f":"IF(SUM($K57:N57)>0,SUMPRODUCT($K57:N57,$K93:N93)/SUM($K57:N57),0)","v":3022.0627801132619},{"$f":"IF(SUM($K57:O57)>0,SUMPRODUCT($K57:O57,$K93:O93)/SUM($K57:O57),0)","v":3044.3216935835885},{"$f":"IF(SUM($K57:P57)>0,SUMPRODUCT($K57:P57,$K93:P93)/SUM($K57:P57),0)","v":3054.9783432277059},{"$f":"IF(SUM($K57:Q57)>0,SUMPRODUCT($K57:Q57,$K93:Q93)/SUM($K57:Q57),0)","v":3085.4155541273913},{"$f":"IF(SUM($K57:R57)>0,SUMPRODUCT($K57:R57,$K93:R93)/SUM($K57:R57),0)","v":3121.1574722866644},{"$f":"IF(SUM($K57:S57)>0,SUMPRODUCT($K57:S57,$K93:S93)/SUM($K57:S57),0)","v":3184.4767897041847},{"$f":"IF(SUM($K57:T57)>0,SUMPRODUCT($K57:T57,$K93:T93)/SUM($K57:T57),0)","v":3261.4442286951175},{"$f":"IF(SUM($K57:U57)>0,SUMPRODUCT($K57:U57,$K93:U93)/SUM($K57:U57),0)","v":3588.2409749725066},{"$f":"IF(SUM($K57:V57)>0,SUMPRODUCT($K57:V57,$K93:V93)/SUM($K57:V57),0)","v":3842.0643281593511},{"$f":"IF(SUM($K57:W57)>0,SUMPRODUCT($K57:W57,$K93:W93)/SUM($K57:W57),0)","v":4044.9017316873064},{"$f":"IF(SUM($K57:X57)>0,SUMPRODUCT($K57:X57,$K93:X93)/SUM($K57:X57),0)","v":4210.7135244367437},{"$f":"IF(SUM($K57:Y57)>0,SUMPRODUCT($K57:Y57,$K93:Y93)/SUM($K57:Y57),0)","v":4348.7897079411723},{"$f":"IF(SUM($K57:Z57)>0,SUMPRODUCT($K57:Z57,$K93:Z93)/SUM($K57:Z57),0)","v":4465.5522468931049},{"$f":"IF(SUM($K57:AA57)>0,SUMPRODUCT($K57:AA57,$K93:AA93)/SUM($K57:AA57),0)","v":4565.5825532164708},{"$f":"IF(SUM($K57:AB57)>0,SUMPRODUCT($K57:AB57,$K93:AB93)/SUM($K57:AB57),0)","v":4652.2367839179215},{"$f":"IF(SUM($K57:AC57)>0,SUMPRODUCT($K57:AC57,$K93:AC93)/SUM($K57:AC57),0)","v":4728.0297746683227},{"$f":"IF(SUM($K57:AD57)>0,SUMPRODUCT($K57:AD57,$K93:AD93)/SUM($K57:AD57),0)","v":4794.8831205901151},{"$f":"IF(SUM($K57:AE57)>0,SUMPRODUCT($K57:AE57,$K93:AE93)/SUM($K57:AE57),0)","v":4854.2903635835364},null,"v2.1.30"]
[202,null,null,null,"Biomasse",null,null,null,null,null,{"$f":"IF(SUM($K58:K58)>0,SUMPRODUCT($K58:K58,$K94:K94)/SUM($K58:K58),0)","v":5957},{"$f":"IF(SUM($K58:L58)>0,SUMPRODUCT($K58:L58,$K94:L94)/SUM($K58:L58),0)","v":5957},{"$f":"IF(SUM($K58:M58)>0,SUMPRODUCT($K58:M58,$K94:M94)/SUM($K58:M58),0)","v":5775.9512205808041},{"$f":"IF(SUM($K58:N58)>0,SUMPRODUCT($K58:N58,$K94:N94)/SUM($K58:N58),0)","v":5666.7444078596391},{"$f":"IF(SUM($K58:O58)>0,SUMPRODUCT($K58:O58,$K94:O94)/SUM($K58:O58),0)","v":5597.1658872705202},{"$f":"IF(SUM($K58:P58)>0,SUMPRODUCT($K58:P58,$K94:P94)/SUM($K58:P58),0)","v":5565.702808743149},{"$f":"IF(SUM($K58:Q58)>0,SUMPRODUCT($K58:Q58,$K94:Q94)/SUM($K58:Q58),0)","v":5560.3007208224253},{"$f":"IF(SUM($K58:R58)>0,SUMPRODUCT($K58:R58,$K94:R94)/SUM($K58:R58),0)","v":5554.3302325268851},{"$f":"IF(SUM($K58:S58)>0,SUMPRODUCT($K58:S58,$K94:S94)/SUM($K58:S58),0)","v":5547.9231240354311},{"$f":"IF(SUM($K58:T58)>0,SUMPRODUCT($K58:T58,$K94:T94)/SUM($K58:T58),0)","v":5541.1493931602381},{"$f":"IF(SUM($K58:U58)>0,SUMPRODUCT($K58:U58,$K94:U94)/SUM($K58:U58),0)","v":5514.9465222832832},{"$f":"IF(SUM($K58:V58)>0,SUMPRODUCT($K58:V58,$K94:V94)/SUM($K58:V58),0)","v":5495.1200918423183},{"$f":"IF(SUM($K58:W58)>0,SUMPRODUCT($K58:W58,$K94:W94)/SUM($K58:W58),0)","v":5479.5950346425398},{"$f":"IF(SUM($K58:X58)>0,SUMPRODUCT($K58:X58,$K94:X94)/SUM($K58:X58),0)","v":5467.1085500371546},{"$f":"IF(SUM($K58:Y58)>0,SUMPRODUCT($K58:Y58,$K94:Y94)/SUM($K58:Y58),0)","v":5456.8480878027085},{"$f":"IF(SUM($K58:Z58)>0,SUMPRODUCT($K58:Z58,$K94:Z94)/SUM($K58:Z58),0)","v":5448.26710095627},{"$f":"IF(SUM($K58:AA58)>0,SUMPRODUCT($K58:AA58,$K94:AA94)/SUM($K58:AA58),0)","v":5440.9844291227419},{"$f":"IF(SUM($K58:AB58)>0,SUMPRODUCT($K58:AB58,$K94:AB94)/SUM($K58:AB58),0)","v":5434.7261402039403},{"$f":"IF(SUM($K58:AC58)>0,SUMPRODUCT($K58:AC58,$K94:AC94)/SUM($K58:AC58),0)","v":5429.2903011479011},{"$f":"IF(SUM($K58:AD58)>0,SUMPRODUCT($K58:AD58,$K94:AD94)/SUM($K58:AD58),0)","v":5424.5247815763205},{"$f":"IF(SUM($K58:AE58)>0,SUMPRODUCT($K58:AE58,$K94:AE94)/SUM($K58:AE58),0)","v":5420.3127919454073},null,"v2.1.30"]
[203,null,null,null,"Geothermie",null,null,null,null,null,{"$f":"IF(SUM($K59:K59)>0,SUMPRODUCT($K59:K59,$K95:K95)/SUM($K59:K59),0)","v":0},{"$f":"IF(SUM($K59:L59)>0,SUMPRODUCT($K59:L59,$K95:L95)/SUM($K59:L59),0)","v":4341},{"$f":"IF(SUM($K59:M59)>0,SUMPRODUCT($K59:M59,$K95:M95)/SUM($K59:M59),0)","v":4901.8571428571422},{"$f":"IF(SUM($K59:N59)>0,SUMPRODUCT($K59:N59,$K95:N95)/SUM($K59:N59),0)","v":5486.083333333333},{"$f":"IF(SUM($K59:O59)>0,SUMPRODUCT($K59:O59,$K95:O95)/SUM($K59:O59),0)","v":5690.5624999999982},{"$f":"IF(SUM($K59:P59)>0,SUMPRODUCT($K59:P59,$K95:P95)/SUM($K59:P59),0)","v":5634.9523809523798},{"$f":"IF(SUM($K59:Q59)>0,SUMPRODUCT($K59:Q59,$K95:Q95)/SUM($K59:Q59),0)","v":5634.9523809523798},{"$f":"IF(SUM($K59:R59)>0,SUMPRODUCT($K59:R59,$K95:R95)/SUM($K59:R59),0)","v":5597.6538461538448},{"$f":"IF(SUM($K59:S59)>0,SUMPRODUCT($K59:S59,$K95:S95)/SUM($K59:S59),0)","v":5572.3870967741932},{"$f":"IF(SUM($K59:T59)>0,SUMPRODUCT($K59:T59,$K95:T95)/SUM($K59:T59),0)","v":5572.3870967741932},{"$f":"IF(SUM($K59:U59)>0,SUMPRODUCT($K59:U59,$K95:U95)/SUM($K59:U59),0)","v":5544.2439024390242},{"$f":"IF(SUM($K59:V59)>0,SUMPRODUCT($K59:V59,$K95:V95)/SUM($K59:V59),0)","v":5527.1372549019607},{"$f":"IF(SUM($K59:W59)>0,SUMPRODUCT($K59:W59,$K95:W95)/SUM($K59:W59),0)","v":5515.6393442622948},{"$f":"IF(SUM($K59:X59)>0,SUMPRODUCT($K59:X59,$K95:X95)/SUM($K59:X59),0)","v":5507.3802816901407},{"$f":"IF(SUM($K59:Y59)>0,SUMPRODUCT($K59:Y59,$K95:Y95)/SUM($K59:Y59),0)","v":5501.1604938271603},{"$f":"IF(SUM($K59:Z59)>0,SUMPRODUCT($K59:Z59,$K95:Z95)/SUM($K59:Z59),0)","v":5496.3076923076924},{"$f":"IF(SUM($K59:AA59)>0,SUMPRODUCT($K59:AA59,$K95:AA95)/SUM($K59:AA59),0)","v":5492.4158415841594},{"$f":"IF(SUM($K59:AB59)>0,SUMPRODUCT($K59:AB59,$K95:AB95)/SUM($K59:AB59),0)","v":5489.2252252252265},{"$f":"IF(SUM($K59:AC59)>0,SUMPRODUCT($K59:AC59,$K95:AC95)/SUM($K59:AC59),0)","v":5486.561983471076},{"$f":"IF(SUM($K59:AD59)>0,SUMPRODUCT($K59:AD59,$K95:AD95)/SUM($K59:AD59),0)","v":5484.3053435114525},{"$f":"IF(SUM($K59:AE59)>0,SUMPRODUCT($K59:AE59,$K95:AE95)/SUM($K59:AE59),0)","v":5482.368794326243},null,"v2.1.30"]
[204,null,null,null,"Wind Onshore",null,null,null,null,null,{"$f":"IF(SUM($K60:K60)>0,SUMPRODUCT($K60:K60,$K96:K96)/SUM($K60:K60),0)","v":1768},{"$f":"IF(SUM($K60:L60)>0,SUMPRODUCT($K60:L60,$K96:L96)/SUM($K60:L60),0)","v":1768.0000000000002},{"$f":"IF(SUM($K60:M60)>0,SUMPRODUCT($K60:M60,$K96:M96)/SUM($K60:M60),0)","v":1782.8430406212667},{"$f":"IF(SUM($K60:N60)>0,SUMPRODUCT($K60:N60,$K96:N96)/SUM($K60:N60),0)","v":1788.4008789642478},{"$f":"IF(SUM($K60:O60)>0,SUMPRODUCT($K60:O60,$K96:O96)/SUM($K60:O60),0)","v":1805.2183444214202},{"$f":"IF(SUM($K60:P60)>0,SUMPRODUCT($K60:P60,$K96:P96)/SUM($K60:P60),0)","v":1824.1805625567094},{"$f":"IF(SUM($K60:Q60)>0,SUMPRODUCT($K60:Q60,$K96:Q96)/SUM($K60:Q60),0)","v":1844.4837379323274},{"$f":"IF(SUM($K60:R60)>0,SUMPRODUCT($K60:R60,$K96:R96)/SUM($K60:R60),0)","v":1872.8937355386067},{"$f":"IF(SUM($K60:S60)>0,SUMPRODUCT($K60:S60,$K96:S96)/SUM($K60:S60),0)","v":1908.6072451428131},{"$f":"IF(SUM($K60:T60)>0,SUMPRODUCT($K60:T60,$K96:T96)/SUM($K60:T60),0)","v":1944.0184204954478},{"$f":"IF(SUM($K60:U60)>0,SUMPRODUCT($K60:U60,$K96:U96)/SUM($K60:U60),0)","v":1981.5247638195301},{"$f":"IF(SUM($K60:V60)>0,SUMPRODUCT($K60:V60,$K96:V96)/SUM($K60:V60),0)","v":2017.0304357389966},{"$f":"IF(SUM($K60:W60)>0,SUMPRODUCT($K60:W60,$K96:W96)/SUM($K60:W60),0)","v":2049.6054653347469},{"$f":"IF(SUM($K60:X60)>0,SUMPRODUCT($K60:X60,$K96:X96)/SUM($K60:X60),0)","v":2079.1928113099275},{"$f":"IF(SUM($K60:Y60)>0,SUMPRODUCT($K60:Y60,$K96:Y96)/SUM($K60:Y60),0)","v":2106.0030153988232},{"$f":"IF(SUM($K60:Z60)>0,SUMPRODUCT($K60:Z60,$K96:Z96)/SUM($K60:Z60),0)","v":2130.3175306395574},{"$f":"IF(SUM($K60:AA60)>0,SUMPRODUCT($K60:AA60,$K96:AA96)/SUM($K60:AA60),0)","v":2152.4191725587075},{"$f":"IF(SUM($K60:AB60)>0,SUMPRODUCT($K60:AB60,$K96:AB96)/SUM($K60:AB60),0)","v":2172.5679596124382},{"$f":"IF(SUM($K60:AC60)>0,SUMPRODUCT($K60:AC60,$K96:AC96)/SUM($K60:AC60),0)","v":2190.9943713349826},{"$f":"IF(SUM($K60:AD60)>0,SUMPRODUCT($K60:AD60,$K96:AD96)/SUM($K60:AD60),0)","v":2207.8994059881234},{"$f":"IF(SUM($K60:AE60)>0,SUMPRODUCT($K60:AE60,$K96:AE96)/SUM($K60:AE60),0)","v":2225.4546816969541},null,"v2.1.30"]
[205,null,null,null,"Wind Offshore",null,null,null,null,null,{"$f":"IF(SUM($K61:K61)>0,SUMPRODUCT($K61:K61,$K97:K97)/SUM($K61:K61),0)","v":3280},{"$f":"IF(SUM($K61:L61)>0,SUMPRODUCT($K61:L61,$K97:L97)/SUM($K61:L61),0)","v":3280.0000000000005},{"$f":"IF(SUM($K61:M61)>0,SUMPRODUCT($K61:M61,$K97:M97)/SUM($K61:M61),0)","v":3391.968246767975},{"$f":"IF(SUM($K61:N61)>0,SUMPRODUCT($K61:N61,$K97:N97)/SUM($K61:N61),0)","v":3428.8464265721223},{"$f":"IF(SUM($K61:O61)>0,SUMPRODUCT($K61:O61,$K97:O97)/SUM($K61:O61),0)","v":3545.6705082742319},{"$f":"IF(SUM($K61:P61)>0,SUMPRODUCT($K61:P61,$K97:P97)/SUM($K61:P61),0)","v":3545.6705082742319},{"$f":"IF(SUM($K61:Q61)>0,SUMPRODUCT($K61:Q61,$K97:Q97)/SUM($K61:Q61),0)","v":3545.6705082742319},{"$f":"IF(SUM($K61:R61)>0,SUMPRODUCT($K61:R61,$K97:R97)/SUM($K61:R61),0)","v":3603.2079019073572},{"$f":"IF(SUM($K61:S61)>0,SUMPRODUCT($K61:S61,$K97:S97)/SUM($K61:S61),0)","v":3647.9012755102044},{"$f":"IF(SUM($K61:T61)>0,SUMPRODUCT($K61:T61,$K97:T97)/SUM($K61:T61),0)","v":3794.2324115494102},{"$f":"IF(SUM($K61:U61)>0,SUMPRODUCT($K61:U61,$K97:U97)/SUM($K61:U61),0)","v":3890.0842369126735},{"$f":"IF(SUM($K61:V61)>0,SUMPRODUCT($K61:V61,$K97:V97)/SUM($K61:V61),0)","v":3969.1779175616248},{"$f":"IF(SUM($K61:W61)>0,SUMPRODUCT($K61:W61,$K97:W97)/SUM($K61:W61),0)","v":4034.5971121435737},{"$f":"IF(SUM($K61:X61)>0,SUMPRODUCT($K61:X61,$K97:X97)/SUM($K61:X61),0)","v":4089.2972406996805},{"$f":"IF(SUM($K61:Y61)>0,SUMPRODUCT($K61:Y61,$K97:Y97)/SUM($K61:Y61),0)","v":4135.5974273539878},{"$f":"IF(SUM($K61:Z61)>0,SUMPRODUCT($K61:Z61,$K97:Z97)/SUM($K61:Z61),0)","v":4175.2477729103584},{"$f":"IF(SUM($K61:AA61)>0,SUMPRODUCT($K61:AA61,$K97:AA97)/SUM($K61:AA61),0)","v":4209.5658312130072},{"$f":"IF(SUM($K61:AB61)>0,SUMPRODUCT($K61:AB61,$K97:AB97)/SUM($K61:AB61),0)","v":4239.5523425250403},{"$f":"IF(SUM($K61:AC61)>0,SUMPRODUCT($K61:AC61,$K97:AC97)/SUM($K61:AC61),0)","v":4265.9768904235807},{"$f":"IF(SUM($K61:AD61)>0,SUMPRODUCT($K61:AD61,$K97:AD97)/SUM($K61:AD61),0)","v":4289.4391256246799},{"$f":"IF(SUM($K61:AE61)>0,SUMPRODUCT($K61:AE61,$K97:AE97)/SUM($K61:AE61),0)","v":4313.3820254278771},null,"v2.1.30"]
[206,null,null,null,"Solar",null,null,null,null,null,{"$f":"IF(SUM($K62:K62)>0,SUMPRODUCT($K62:K62,$K98:K98)/SUM($K62:K62),0)","v":941},{"$f":"IF(SUM($K62:L62)>0,SUMPRODUCT($K62:L62,$K98:L98)/SUM($K62:L62),0)","v":941.00000000000011},{"$f":"IF(SUM($K62:M62)>0,SUMPRODUCT($K62:M62,$K98:M98)/SUM($K62:M62),0)","v":937.16555914182663},{"$f":"IF(SUM($K62:N62)>0,SUMPRODUCT($K62:N62,$K98:N98)/SUM($K62:N62),0)","v":950.90275061921534},{"$f":"IF(SUM($K62:O62)>0,SUMPRODUCT($K62:O62,$K98:O98)/SUM($K62:O62),0)","v":944.70206603591441},{"$f":"IF(SUM($K62:P62)>0,SUMPRODUCT($K62:P62,$K98:P98)/SUM($K62:P62),0)","v":928.39244511692527},{"$f":"IF(SUM($K62:Q62)>0,SUMPRODUCT($K62:Q62,$K98:Q98)/SUM($K62:Q62),0)","v":917.84121110037961},{"$f":"IF(SUM($K62:R62)>0,SUMPRODUCT($K62:R62,$K98:R98)/SUM($K62:R62),0)","v":914.90833168916754},{"$f":"IF(SUM($K62:S62)>0,SUMPRODUCT($K62:S62,$K98:S98)/SUM($K62:S62),0)","v":914.85341811233582},{"$f":"IF(SUM($K62:T62)>0,SUMPRODUCT($K62:T62,$K98:T98)/SUM($K62:T62),0)","v":914.67820731005202},{"$f":"IF(SUM($K62:U62)>0,SUMPRODUCT($K62:U62,$K98:U98)/SUM($K62:U62),0)","v":914.87947424601896},{"$f":"IF(SUM($K62:V62)>0,SUMPRODUCT($K62:V62,$K98:V98)/SUM($K62:V62),0)","v":915.3417438069016},{"$f":"IF(SUM($K62:W62)>0,SUMPRODUCT($K62:W62,$K98:W98)/SUM($K62:W62),0)","v":915.99238580697568},{"$f":"IF(SUM($K62:X62)>0,SUMPRODUCT($K62:X62,$K98:X98)/SUM($K62:X62),0)","v":916.78343069272591},{"$f":"IF(SUM($K62:Y62)>0,SUMPRODUCT($K62:Y62,$K98:Y98)/SUM($K62:Y62),0)","v":917.68192197435087},{"$f":"IF(SUM($K62:Z62)>0,SUMPRODUCT($K62:Z62,$K98:Z98)/SUM($K62:Z62),0)","v":918.66446911159539},{"$f":"IF(SUM($K62:AA62)>0,SUMPRODUCT($K62:AA62,$K98:AA98)/SUM($K62:AA62),0)","v":919.71401156511877},{"$f":"IF(SUM($K62:AB62)>0,SUMPRODUCT($K62:AB62,$K98:AB98)/SUM($K62:AB62),0)","v":920.81781318810692},{"$f":"IF(SUM($K62:AC62)>0,SUMPRODUCT($K62:AC62,$K98:AC98)/SUM($K62:AC62),0)","v":921.96617372828302},{"$f":"IF(SUM($K62:AD62)>0,SUMPRODUCT($K62:AD62,$K98:AD98)/SUM($K62:AD62),0)","v":923.1515751252972},{"$f":"IF(SUM($K62:AE62)>0,SUMPRODUCT($K62:AE62,$K98:AE98)/SUM($K62:AE62),0)","v":924.58114662136109},null,"v2.1.30"]
[207]
[208,null,null,null,"Stromerzeugung für Anlagen, die nach 2014 gebaut werden (TWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.33",null,null,"für 2015: Stromerzeugung = 0,5*Bruttozubau 2015 * Standardauslastung 2015 * Dargebotsfaktor 2015\nfür alle anderen Jahre:\nStromerzeugung = \n  ( Summe über Vorjahre (Bruttozubau * Standardauslastung)\n  + 0,5* Bruttozubau aktuelles Jahr * Standardauslastung aktuelles Jahr )\n  * Dargebotsfaktor aktuelles Jahr"]
[209,null,null,null,"Wasser",null,null,null,null,null,{"$f":"(0.5*K56*K92)*K47/1000","v":0},{"$f":"(SUMPRODUCT($K56:K56,$K92:K92) + 0.5*L56*L92)*L47/1000","v":0},{"$f":"(SUMPRODUCT($K56:L56,$K92:L92) + 0.5*M56*M92)*M47/1000","v":0},{"$f":"(SUMPRODUCT($K56:M56,$K92:M92) + 0.5*N56*N92)*N47/1000","v":0},{"$f":"(SUMPRODUCT($K56:N56,$K92:N92) + 0.5*O56*O92)*O47/1000","v":0},{"$f":"(SUMPRODUCT($K56:O56,$K92:O92) + 0.5*P56*P92)*P47/1000","v":2.5713999999999997E-2},{"$f":"(SUMPRODUCT($K56:P56,$K92:P92) + 0.5*Q56*Q92)*Q47/1000","v":7.70705E-2},{"$f":"(SUMPRODUCT($K56:Q56,$K92:Q92) + 0.5*R56*R92)*R47/1000","v":0.12835550000000001},{"$f":"(SUMPRODUCT($K56:R56,$K92:R92) + 0.5*S56*S92)*S47/1000","v":0.17964049999999998},{"$f":"(SUMPRODUCT($K56:S56,$K92:S92) + 0.5*T56*T92)*T47/1000","v":0.23099699999999998},{"$f":"(SUMPRODUCT($K56:T56,$K92:T92) + 0.5*U56*U92)*U47/1000","v":0.28242500000000004},{"$f":"(SUMPRODUCT($K56:U56,$K92:U92) + 0.5*V56*V92)*V47/1000","v":0.33385300000000001},{"$f":"(SUMPRODUCT($K56:V56,$K92:V92) + 0.5*W56*W92)*W47/1000","v":0.38528099999999998},{"$f":"(SUMPRODUCT($K56:W56,$K92:W92) + 0.5*X56*X92)*X47/1000","v":0.43670900000000001},{"$f":"(SUMPRODUCT($K56:X56,$K92:X92) + 0.5*Y56*Y92)*Y47/1000","v":0.48813699999999999},{"$f":"(SUMPRODUCT($K56:Y56,$K92:Y92) + 0.5*Z56*Z92)*Z47/1000","v":0.53956500000000007},{"$f":"(SUMPRODUCT($K56:Z56,$K92:Z92) + 0.5*AA56*AA92)*AA47/1000","v":0.59099299999999999},{"$f":"(SUMPRODUCT($K56:AA56,$K92:AA92) + 0.5*AB56*AB92)*AB47/1000","v":0.64242100000000002},{"$f":"(SUMPRODUCT($K56:AB56,$K92:AB92) + 0.5*AC56*AC92)*AC47/1000","v":0.69384899999999994},{"$f":"(SUMPRODUCT($K56:AC56,$K92:AC92) + 0.5*AD56*AD92)*AD47/1000","v":0.74527700000000008},{"$f":"(SUMPRODUCT($K56:AD56,$K92:AD92) + 0.5*AE56*AE92)*AE47/1000","v":0.79670499999999989},"v2.1.40","v2.1.33"]
[210,null,null,null,"Gas",null,null,null,null,null,6.6406790999999743E-2,{"$f":"(SUMPRODUCT($K57:K57,$K93:K93) + 0.5*L57*L93)*L48/1000","v":0.13873742399999947},{"$f":"(SUMPRODUCT($K57:L57,$K93:L93) + 0.5*M57*M93)*M48/1000","v":0.14801366599999941},{"$f":"(SUMPRODUCT($K57:M57,$K93:M93) + 0.5*N57*N93)*N48/1000","v":0.16266706599999942},{"$f":"(SUMPRODUCT($K57:N57,$K93:N93) + 0.5*O57*O93)*O48/1000","v":0.17765306599999942},{"$f":"(SUMPRODUCT($K57:O57,$K93:O93) + 0.5*P57*P93)*P48/1000","v":0.1847104313395779},{"$f":"(SUMPRODUCT($K57:P57,$K93:P93) + 0.5*Q57*Q93)*Q48/1000","v":0.19210516089640872},{"$f":"(SUMPRODUCT($K57:Q57,$K93:Q93) + 0.5*R57*R93)*R48/1000","v":0.20038466797080401},{"$f":"(SUMPRODUCT($K57:R57,$K93:R93) + 0.5*S57*S93)*S48/1000","v":0.20990208480054956},{"$f":"(SUMPRODUCT($K57:S57,$K93:S93) + 0.5*T57*T93)*T48/1000","v":0.2210239939932781},{"$f":"(SUMPRODUCT($K57:T57,$K93:T93) + 0.5*U57*U93)*U48/1000","v":0.25619380531403285},{"$f":"(SUMPRODUCT($K57:U57,$K93:U93) + 0.5*V57*V93)*V48/1000","v":0.31481015751529073},{"$f":"(SUMPRODUCT($K57:V57,$K93:V93) + 0.5*W57*W93)*W48/1000","v":0.37342650971654862},{"$f":"(SUMPRODUCT($K57:W57,$K93:W93) + 0.5*X57*X93)*X48/1000","v":0.4320428619178065},{"$f":"(SUMPRODUCT($K57:X57,$K93:X93) + 0.5*Y57*Y93)*Y48/1000","v":0.49065921411906438},{"$f":"(SUMPRODUCT($K57:Y57,$K93:Y93) + 0.5*Z57*Z93)*Z48/1000","v":0.54927556632032215},{"$f":"(SUMPRODUCT($K57:Z57,$K93:Z93) + 0.5*AA57*AA93)*AA48/1000","v":0.60789191852157998},{"$f":"(SUMPRODUCT($K57:AA57,$K93:AA93) + 0.5*AB57*AB93)*AB48/1000","v":0.66650827072283791},{"$f":"(SUMPRODUCT($K57:AB57,$K93:AB93) + 0.5*AC57*AC93)*AC48/1000","v":0.72512462292409574},{"$f":"(SUMPRODUCT($K57:AC57,$K93:AC93) + 0.5*AD57*AD93)*AD48/1000","v":0.78374097512535368},{"$f":"(SUMPRODUCT($K57:AD57,$K93:AD93) + 0.5*AE57*AE93)*AE48/1000","v":0.8423573273266115},"v2.1.40","v2.1.33"]
[211,null,null,null,"Biomasse",null,null,null,null,null,3.744361704999831E-2,{"$f":"(SUMPRODUCT($K58:K58,$K94:K94) + 0.5*L58*L94)*L49/1000","v":0.52809281559999333},{"$f":"(SUMPRODUCT($K58:L58,$K94:L94) + 0.5*M58*M94)*M49/1000","v":1.6046288970999898},{"$f":"(SUMPRODUCT($K58:M58,$K94:M94) + 0.5*N58*N94)*N49/1000","v":3.15607689709999},{"$f":"(SUMPRODUCT($K58:N58,$K94:N94) + 0.5*O58*O94)*O49/1000","v":4.6048443970999893},{"$f":"(SUMPRODUCT($K58:O58,$K94:O94) + 0.5*P58*P94)*P49/1000","v":5.6008703970999907},{"$f":"(SUMPRODUCT($K58:P58,$K94:P94) + 0.5*Q58*Q94)*Q49/1000","v":6.1622623970999904},{"$f":"(SUMPRODUCT($K58:Q58,$K94:Q94) + 0.5*R58*R94)*R49/1000","v":6.3476788970999909},{"$f":"(SUMPRODUCT($K58:R58,$K94:R94) + 0.5*S58*S94)*S49/1000","v":6.5543193970999907},{"$f":"(SUMPRODUCT($K58:S58,$K94:S94) + 0.5*T58*T94)*T49/1000","v":6.7766273970999906},{"$f":"(SUMPRODUCT($K58:T58,$K94:T94) + 0.5*U58*U94)*U49/1000","v":7.4268953970999911},{"$f":"(SUMPRODUCT($K58:U58,$K94:U94) + 0.5*V58*V94)*V49/1000","v":8.4972953970999914},{"$f":"(SUMPRODUCT($K58:V58,$K94:V94) + 0.5*W58*W94)*W49/1000","v":9.5676953970999907},{"$f":"(SUMPRODUCT($K58:W58,$K94:W94) + 0.5*X58*X94)*X49/1000","v":10.63809539709999},{"$f":"(SUMPRODUCT($K58:X58,$K94:X94) + 0.5*Y58*Y94)*Y49/1000","v":11.708495397099991},{"$f":"(SUMPRODUCT($K58:Y58,$K94:Y94) + 0.5*Z58*Z94)*Z49/1000","v":12.778895397099991},{"$f":"(SUMPRODUCT($K58:Z58,$K94:Z94) + 0.5*AA58*AA94)*AA49/1000","v":13.84929539709999},{"$f":"(SUMPRODUCT($K58:AA58,$K94:AA94) + 0.5*AB58*AB94)*AB49/1000","v":14.919695397099989},{"$f":"(SUMPRODUCT($K58:AB58,$K94:AB94) + 0.5*AC58*AC94)*AC49/1000","v":15.990095397099989},{"$f":"(SUMPRODUCT($K58:AC58,$K94:AC94) + 0.5*AD58*AD94)*AD49/1000","v":17.060495397099988},{"$f":"(SUMPRODUCT($K58:AD58,$K94:AD94) + 0.5*AE58*AE94)*AE49/1000","v":18.130895397099991},"v2.1.40","v2.1.33"]
[212,null,null,null,"Geothermie",null,null,null,null,null,0,{"$f":"(SUMPRODUCT($K59:K59,$K95:K95) + 0.5*L59*L95)*L50/1000","v":1.0852499999999996E-2},{"$f":"(SUMPRODUCT($K59:L59,$K95:L95) + 0.5*M59*M95)*M50/1000","v":2.8008999999999992E-2},{"$f":"(SUMPRODUCT($K59:M59,$K95:M95) + 0.5*N59*N95)*N50/1000","v":5.0072999999999986E-2},{"$f":"(SUMPRODUCT($K59:N59,$K95:N95) + 0.5*O59*O95)*O50/1000","v":7.8440999999999983E-2},{"$f":"(SUMPRODUCT($K59:O59,$K95:O95) + 0.5*P59*P95)*P50/1000","v":0.10469149999999998},{"$f":"(SUMPRODUCT($K59:P59,$K95:P95) + 0.5*Q59*Q95)*Q50/1000","v":0.11833399999999998},{"$f":"(SUMPRODUCT($K59:Q59,$K95:Q95) + 0.5*R59*R95)*R50/1000","v":0.13193649999999996},{"$f":"(SUMPRODUCT($K59:R59,$K95:R95) + 0.5*S59*S95)*S50/1000","v":0.15914149999999999},{"$f":"(SUMPRODUCT($K59:S59,$K95:S95) + 0.5*T59*T95)*T50/1000","v":0.17274400000000001},{"$f":"(SUMPRODUCT($K59:T59,$K95:T95) + 0.5*U59*U95)*U50/1000","v":0.20002899999999998},{"$f":"(SUMPRODUCT($K59:U59,$K95:U95) + 0.5*V59*V95)*V50/1000","v":0.25459899999999996},{"$f":"(SUMPRODUCT($K59:V59,$K95:V95) + 0.5*W59*W95)*W50/1000","v":0.30916900000000003},{"$f":"(SUMPRODUCT($K59:W59,$K95:W95) + 0.5*X59*X95)*X50/1000","v":0.36373900000000003},{"$f":"(SUMPRODUCT($K59:X59,$K95:X95) + 0.5*Y59*Y95)*Y50/1000","v":0.41830900000000004},{"$f":"(SUMPRODUCT($K59:Y59,$K95:Y95) + 0.5*Z59*Z95)*Z50/1000","v":0.47287899999999999},{"$f":"(SUMPRODUCT($K59:Z59,$K95:Z95) + 0.5*AA59*AA95)*AA50/1000","v":0.52744899999999995},{"$f":"(SUMPRODUCT($K59:AA59,$K95:AA95) + 0.5*AB59*AB95)*AB50/1000","v":0.58201899999999995},{"$f":"(SUMPRODUCT($K59:AB59,$K95:AB95) + 0.5*AC59*AC95)*AC50/1000","v":0.63658900000000007},{"$f":"(SUMPRODUCT($K59:AC59,$K95:AC95) + 0.5*AD59*AD95)*AD50/1000","v":0.69115900000000008},{"$f":"(SUMPRODUCT($K59:AD59,$K95:AD95) + 0.5*AE59*AE95)*AE50/1000","v":0.7457290000000002},"v2.1.40","v2.1.33"]
[213,null,null,null,"Wind Onshore",null,null,null,null,null,3.1258240000000002,{"$f":"(SUMPRODUCT($K60:K60,$K96:K96) + 0.5*L60*L96)*L51/1000","v":10.340148000000001},{"$f":"(SUMPRODUCT($K60:L60,$K96:L96) + 0.5*M60*M96)*M51/1000","v":19.152241},{"$f":"(SUMPRODUCT($K60:M60,$K96:M96) + 0.5*N60*N96)*N51/1000","v":26.994464000000004},{"$f":"(SUMPRODUCT($K60:N60,$K96:N96) + 0.5*O60*O96)*O51/1000","v":31.608594000000004},{"$f":"(SUMPRODUCT($K60:O60,$K96:O96) + 0.5*P60*P96)*P51/1000","v":34.646094000000005},{"$f":"(SUMPRODUCT($K60:P60,$K96:P96) + 0.5*Q60*Q96)*Q51/1000","v":37.772844000000006},{"$f":"(SUMPRODUCT($K60:Q60,$K96:Q96) + 0.5*R60*R96)*R51/1000","v":41.533594000000008},{"$f":"(SUMPRODUCT($K60:R60,$K96:R96) + 0.5*S60*S96)*S51/1000","v":46.512094000000005},{"$f":"(SUMPRODUCT($K60:S60,$K96:S96) + 0.5*T60*T96)*T51/1000","v":52.202094000000002},{"$f":"(SUMPRODUCT($K60:T60,$K96:T96) + 0.5*U60*U96)*U51/1000","v":58.097927333333338},{"$f":"(SUMPRODUCT($K60:U60,$K96:U96) + 0.5*V60*V96)*V51/1000","v":64.175010666666665},{"$f":"(SUMPRODUCT($K60:V60,$K96:V96) + 0.5*W60*W96)*W51/1000","v":70.348760666666664},{"$f":"(SUMPRODUCT($K60:W60,$K96:W96) + 0.5*X60*X96)*X51/1000","v":76.582927333333345},{"$f":"(SUMPRODUCT($K60:X60,$K96:X96) + 0.5*Y60*Y96)*Y51/1000","v":82.858522571428566},{"$f":"(SUMPRODUCT($K60:Y60,$K96:Y96) + 0.5*Z60*Z96)*Z51/1000","v":89.164326142857149},{"$f":"(SUMPRODUCT($K60:Z60,$K96:Z96) + 0.5*AA60*AA96)*AA51/1000","v":95.493145587301584},{"$f":"(SUMPRODUCT($K60:AA60,$K96:AA96) + 0.5*AB60*AB96)*AB51/1000","v":101.84009003174603},{"$f":"(SUMPRODUCT($K60:AB60,$K96:AB96) + 0.5*AC60*AC96)*AC51/1000","v":108.20168094083695},{"$f":"(SUMPRODUCT($K60:AC60,$K96:AC96) + 0.5*AD60*AD96)*AD51/1000","v":114.57535518326118},{"$f":"(SUMPRODUCT($K60:AD60,$K96:AD96) + 0.5*AE60*AE96)*AE51/1000","v":121.01493851659453},"v2.1.40","v2.1.33"]
[214,null,null,null,"Wind Offshore",null,null,null,null,null,3.7473999999999998,{"$f":"(SUMPRODUCT($K61:K61,$K97:K97) + 0.5*L61*L97)*L52/1000","v":8.8363199999999988},{"$f":"(SUMPRODUCT($K61:L61,$K97:L97) + 0.5*M61*M97)*M52/1000","v":12.566514},{"$f":"(SUMPRODUCT($K61:M61,$K97:M97) + 0.5*N61*N97)*N52/1000","v":16.665188000000001},{"$f":"(SUMPRODUCT($K61:N61,$K97:N97) + 0.5*O61*O97)*O52/1000","v":21.186143000000005},{"$f":"(SUMPRODUCT($K61:O61,$K97:O97) + 0.5*P61*P97)*P52/1000","v":23.997098000000001},{"$f":"(SUMPRODUCT($K61:P61,$K97:P97) + 0.5*Q61*Q97)*Q52/1000","v":23.997098000000001},{"$f":"(SUMPRODUCT($K61:Q61,$K97:Q97) + 0.5*R61*R97)*R52/1000","v":25.222321999999998},{"$f":"(SUMPRODUCT($K61:R61,$K97:R97) + 0.5*S61*S97)*S52/1000","v":27.523546000000003},{"$f":"(SUMPRODUCT($K61:S61,$K97:S97) + 0.5*T61*T97)*T52/1000","v":32.959808000000002},{"$f":"(SUMPRODUCT($K61:T61,$K97:T97) + 0.5*U61*U97)*U52/1000","v":40.903536666666668},{"$f":"(SUMPRODUCT($K61:U61,$K97:U97) + 0.5*V61*V97)*V52/1000","v":48.114603333333335},{"$f":"(SUMPRODUCT($K61:V61,$K97:V97) + 0.5*W61*W97)*W52/1000","v":55.396283333333344},{"$f":"(SUMPRODUCT($K61:W61,$K97:W97) + 0.5*X61*X97)*X52/1000","v":62.72209666666668},{"$f":"(SUMPRODUCT($K61:X61,$K97:X97) + 0.5*Y61*Y97)*Y52/1000","v":70.078172857142874},{"$f":"(SUMPRODUCT($K61:Y61,$K97:Y97) + 0.5*Z61*Z97)*Z52/1000","v":77.456315714285736},{"$f":"(SUMPRODUCT($K61:Z61,$K97:Z97) + 0.5*AA61*AA97)*AA52/1000","v":84.851271269841291},{"$f":"(SUMPRODUCT($K61:AA61,$K97:AA97) + 0.5*AB61*AB97)*AB52/1000","v":92.259466825396842},{"$f":"(SUMPRODUCT($K61:AB61,$K97:AB97) + 0.5*AC61*AC97)*AC52/1000","v":99.678361370851405},{"$f":"(SUMPRODUCT($K61:AC61,$K97:AC97) + 0.5*AD61*AD97)*AD52/1000","v":107.1060825829726},{"$f":"(SUMPRODUCT($K61:AD61,$K97:AD97) + 0.5*AE61*AE97)*AE52/1000","v":114.58194924963928},"v2.1.40","v2.1.33"]
[215,null,null,null,"Solar",null,null,null,null,null,0.70480900000000002,{"$f":"(SUMPRODUCT($K62:K62,$K98:K98) + 0.5*L62*L98)*L53/1000","v":2.1271304999999998},{"$f":"(SUMPRODUCT($K62:L62,$K98:L98) + 0.5*M62*M98)*M53/1000","v":3.8903470000000002},{"$f":"(SUMPRODUCT($K62:M62,$K98:M98) + 0.5*N62*N98)*N53/1000","v":6.1152130000000007},{"$f":"(SUMPRODUCT($K62:N62,$K98:N98) + 0.5*O62*O98)*O53/1000","v":8.5397994999999991},{"$f":"(SUMPRODUCT($K62:O62,$K98:O98) + 0.5*P62*P98)*P53/1000","v":11.55336359749138},{"$f":"(SUMPRODUCT($K62:P62,$K98:P98) + 0.5*Q62*Q98)*Q53/1000","v":15.427053004711103},{"$f":"(SUMPRODUCT($K62:Q62,$K98:Q98) + 0.5*R62*R98)*R53/1000","v":19.344014084044034},{"$f":"(SUMPRODUCT($K62:R62,$K98:R98) + 0.5*S62*S98)*S53/1000","v":22.984497306554751},{"$f":"(SUMPRODUCT($K62:S62,$K98:S98) + 0.5*T62*T98)*T53/1000","v":26.640549552785814},{"$f":"(SUMPRODUCT($K62:T62,$K98:T98) + 0.5*U62*U98)*U53/1000","v":30.300420810026832},{"$f":"(SUMPRODUCT($K62:U62,$K98:U98) + 0.5*V62*V98)*V53/1000","v":33.97211340845017},{"$f":"(SUMPRODUCT($K62:V62,$K98:V98) + 0.5*W62*W98)*W53/1000","v":37.655627348055809},{"$f":"(SUMPRODUCT($K62:W62,$K98:W98) + 0.5*X62*X98)*X53/1000","v":41.350962628843767},{"$f":"(SUMPRODUCT($K62:X62,$K98:X98) + 0.5*Y62*Y98)*Y53/1000","v":45.05811925081403},{"$f":"(SUMPRODUCT($K62:Y62,$K98:Y98) + 0.5*Z62*Z98)*Z53/1000","v":48.777097213966606},{"$f":"(SUMPRODUCT($K62:Z62,$K98:Z98) + 0.5*AA62*AA98)*AA53/1000","v":52.507896518301486},{"$f":"(SUMPRODUCT($K62:AA62,$K98:AA98) + 0.5*AB62*AB98)*AB53/1000","v":56.250517163818692},{"$f":"(SUMPRODUCT($K62:AB62,$K98:AB98) + 0.5*AC62*AC98)*AC53/1000","v":60.004959150518204},{"$f":"(SUMPRODUCT($K62:AC62,$K98:AC98) + 0.5*AD62*AD98)*AD53/1000","v":63.77122247840002},{"$f":"(SUMPRODUCT($K62:AD62,$K98:AD98) + 0.5*AE62*AE98)*AE53/1000","v":67.557309477636508},"v2.1.40","v2.1.33"]
[216,null,null,null,"Gesamt",null,null,null,null,null,{"$f":"SUM(K228:K234)","v":7.6818834080499983},{"$f":"SUM(L228:L234)","v":21.981281239599994},37.389753563099987,53.143681963099993,66.195474963099997,76.112541925930955,83.746767062707505,92.908285649114845,104.12314078845529,119.20384394387909,137.46742801244085,155.66228496306545,174.03624325487237,192.52657288786159,211.10041529060453,229.73835403452981,248.42794269106594,267.16071768878442,285.93065948223068,304.73333261685917,323.66988396829697]
[217]
[218,null,null,null,"Stromerzeugung gesamt (TWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.33",null,null,null,"Stromerzeugung = Stromerzeugung Bestand (Baujahr<2015) * Dargebotsfaktor\n+ Strommenge Neuanlagen Baujahr >2014"]
[219,null,null,null,"Wasser",{"$f":"IF(ControlPanel!$D$59>F$5,F101,F74*F47+F228)","v":5.444},{"$f":"IF(ControlPanel!$D$59>G$5,G101,G74*G47+G228)","v":6.0667459999999993},{"$f":"IF(ControlPanel!$D$59>H$5,H101,H74*H47+H228)","v":5.8298559999999995},{"$f":"IF(ControlPanel!$D$59>I$5,I101,I74*I47+I228)","v":6.2952879999999993},{"$f":"IF(ControlPanel!$D$59>J$5,J101,J74*J47+J228)","v":6.154331},{"$f":"IF(ControlPanel!$D$59>K$5,K101,K74*K47+K228)","v":6.0918529999999995},{"$f":"IF(ControlPanel!$D$59>L$5,L101,L74*L47+L228)","v":6.2462140000000002},{"$f":"IF(ControlPanel!$D$59>M$5,M101,M74*M47+M228)","v":6.2808169999999999},{"$f":"IF(ControlPanel!$D$59>N$5,N101,N74*N47+N228)","v":5.9237959999999994},{"$f":"IF(ControlPanel!$D$59>O$5,O101,O74*O47+O228)","v":6.5145869999999997},{"$f":"IF(ControlPanel!$D$59>P$5,P101,P74*P47+P228)","v":6.250337},{"$f":"IF(ControlPanel!$D$59>Q$5,Q101,Q74*Q47+Q228)","v":6.4424544009576818},{"$f":"IF(ControlPanel!$D$59>R$5,R101,R74*R47+R228)","v":6.4937394009576819},{"$f":"IF(ControlPanel!$D$59>S$5,S101,S74*S47+S228)","v":6.5450244009576819},{"$f":"IF(ControlPanel!$D$59>T$5,T101,T74*T47+T228)","v":6.5963809009576826},{"$f":"IF(ControlPanel!$D$59>U$5,U101,U74*U47+U228)","v":6.6478089009576822},{"$f":"IF(ControlPanel!$D$59>V$5,V101,V74*V47+V228)","v":6.6992369009576826},{"$f":"IF(ControlPanel!$D$59>W$5,W101,W74*W47+W228)","v":6.7506649009576822},{"$f":"IF(ControlPanel!$D$59>X$5,X101,X74*X47+X228)","v":6.8020929009576818},{"$f":"IF(ControlPanel!$D$59>Y$5,Y101,Y74*Y47+Y228)","v":6.8535209009576823},{"$f":"IF(ControlPanel!$D$59>Z$5,Z101,Z74*Z47+Z228)","v":6.3659668677620083},{"$f":"IF(ControlPanel!$D$59>AA$5,AA101,AA74*AA47+AA228)","v":5.9516602290276044},{"$f":"IF(ControlPanel!$D$59>AB$5,AB101,AB74*AB47+AB228)","v":5.6821433665748264},{"$f":"IF(ControlPanel!$D$59>AC$5,AC101,AC74*AC47+AC228)","v":5.5475711589924614},{"$f":"IF(ControlPanel!$D$59>AD$5,AD101,AD74*AD47+AD228)","v":4.9983339317466333},{"$f":"IF(ControlPanel!$D$59>AE$5,AE101,AE74*AE47+AE228)","v":4.9991095692321128},"v2.1.33"]
[220,null,null,null,"Gas",{"$f":"IF(ControlPanel!$D$59>F$5,F102,F75*F48+F229)","v":1.835},{"$f":"IF(ControlPanel!$D$59>G$5,G102,G75*G48+G229)","v":1.993012},{"$f":"IF(ControlPanel!$D$59>H$5,H102,H75*H48+H229)","v":1.667049},{"$f":"IF(ControlPanel!$D$59>I$5,I102,I75*I48+I229)","v":1.9069669999999999},{"$f":"IF(ControlPanel!$D$59>J$5,J102,J75*J48+J229)","v":1.824149},{"$f":"IF(ControlPanel!$D$59>K$5,K102,K75*K48+K229)","v":1.6785699999999999},{"$f":"IF(ControlPanel!$D$59>L$5,L102,L75*L48+L229)","v":1.607626},{"$f":"IF(ControlPanel!$D$59>M$5,M102,M75*M48+M229)","v":1.3880729999999999},{"$f":"IF(ControlPanel!$D$59>N$5,N102,N75*N48+N229)","v":1.6777449999999998},{"$f":"IF(ControlPanel!$D$59>O$5,O102,O75*O48+O229)","v":1.7078559999999998},{"$f":"IF(ControlPanel!$D$59>P$5,P102,P75*P48+P229)","v":1.4397339999999998},{"$f":"IF(ControlPanel!$D$59>Q$5,Q102,Q75*Q48+Q229)","v":1.3037474418538033},{"$f":"IF(ControlPanel!$D$59>R$5,R102,R75*R48+R229)","v":1.2109930491320617},{"$f":"IF(ControlPanel!$D$59>S$5,S102,S75*S48+S229)","v":0.95187978002094065},{"$f":"IF(ControlPanel!$D$59>T$5,T102,T75*T48+T229)","v":0.66030086146417588},{"$f":"IF(ControlPanel!$D$59>U$5,U102,U75*U48+U229)","v":0.41202266711100821},{"$f":"IF(ControlPanel!$D$59>V$5,V102,V75*V48+V229)","v":0.44018246584006793},{"$f":"IF(ControlPanel!$D$59>W$5,W102,W75*W48+W229)","v":0.47390175824327097},{"$f":"IF(ControlPanel!$D$59>X$5,X102,X75*X48+X229)","v":0.52879556265621563},{"$f":"IF(ControlPanel!$D$59>Y$5,Y102,Y75*Y48+Y229)","v":0.58427891733386594},{"$f":"IF(ControlPanel!$D$59>Z$5,Z102,Z75*Z48+Z229)","v":0.60435555970488553},{"$f":"IF(ControlPanel!$D$59>AA$5,AA102,AA75*AA48+AA229)","v":0.65624435572120499},{"$f":"IF(ControlPanel!$D$59>AB$5,AB102,AB75*AB48+AB229)","v":0.6816128261393779},{"$f":"IF(ControlPanel!$D$59>AC$5,AC102,AC75*AC48+AC229)","v":0.73749185337613699},{"$f":"IF(ControlPanel!$D$59>AD$5,AD102,AD75*AD48+AD229)","v":0.79186127410322771},{"$f":"IF(ControlPanel!$D$59>AE$5,AE102,AE75*AE48+AE229)","v":0.8423573273266115},"v2.1.33"]
[221,null,null,null,"Biomasse",{"$f":"IF(ControlPanel!$D$59>F$5,F103,F76*F49+F230)","v":26.262},{"$f":"IF(ControlPanel!$D$59>G$5,G103,G76*G49+G230)","v":27.776935999999999},{"$f":"IF(ControlPanel!$D$59>H$5,H103,H76*H49+H230)","v":30.355590999999997},{"$f":"IF(ControlPanel!$D$59>I$5,I103,I76*I49+I230)","v":33.165135999999997},{"$f":"IF(ControlPanel!$D$59>J$5,J103,J76*J49+J230)","v":34.944730999999997},{"$f":"IF(ControlPanel!$D$59>K$5,K103,K76*K49+K230)","v":38.357603999999995},{"$f":"IF(ControlPanel!$D$59>L$5,L103,L76*L49+L230)","v":40.238844999999998},{"$f":"IF(ControlPanel!$D$59>M$5,M103,M76*M49+M230)","v":40.770392999999999},{"$f":"IF(ControlPanel!$D$59>N$5,N103,N76*N49+N230)","v":41.554488999999997},{"$f":"IF(ControlPanel!$D$59>O$5,O103,O76*O49+O230)","v":41.351619999999997},{"$f":"IF(ControlPanel!$D$59>P$5,P103,P76*P49+P230)","v":41.746690000000001},{"$f":"IF(ControlPanel!$D$59>Q$5,Q103,Q76*Q49+Q230)","v":45.975084388792496},{"$f":"IF(ControlPanel!$D$59>R$5,R103,R76*R49+R230)","v":45.177393178929883},{"$f":"IF(ControlPanel!$D$59>S$5,S103,S76*S49+S230)","v":44.603766860008143},{"$f":"IF(ControlPanel!$D$59>T$5,T103,T76*T49+T230)","v":43.689816344041603},{"$f":"IF(ControlPanel!$D$59>U$5,U103,U76*U49+U230)","v":41.306496877115912},{"$f":"IF(ControlPanel!$D$59>V$5,V103,V76*V49+V230)","v":38.477238274582874},{"$f":"IF(ControlPanel!$D$59>W$5,W103,W76*W49+W230)","v":34.452111958414484},{"$f":"IF(ControlPanel!$D$59>X$5,X103,X76*X49+X230)","v":31.596643034888423},{"$f":"IF(ControlPanel!$D$59>Y$5,Y103,Y76*Y49+Y230)","v":30.446932930181795},{"$f":"IF(ControlPanel!$D$59>Z$5,Z103,Z76*Z49+Z230)","v":28.629761472580782},{"$f":"IF(ControlPanel!$D$59>AA$5,AA103,AA76*AA49+AA230)","v":25.316704157452534},{"$f":"IF(ControlPanel!$D$59>AB$5,AB103,AB76*AB49+AB230)","v":19.137016836366396},{"$f":"IF(ControlPanel!$D$59>AC$5,AC103,AC76*AC49+AC230)","v":18.543988860661404},{"$f":"IF(ControlPanel!$D$59>AD$5,AD103,AD76*AD49+AD230)","v":18.169876295396527},{"$f":"IF(ControlPanel!$D$59>AE$5,AE103,AE76*AE49+AE230)","v":18.130895397099991},"v2.1.33"]
[222,null,null,null,"Geothermie",{"$f":"IF(ControlPanel!$D$59>F$5,F104,F77*F50+F231)","v":3.5999999999999997E-2},{"$f":"IF(ControlPanel!$D$59>G$5,G104,G77*G50+G231)","v":6.1612E-2},{"$f":"IF(ControlPanel!$D$59>H$5,H104,H77*H50+H231)","v":0.10724},{"$f":"IF(ControlPanel!$D$59>I$5,I104,I77*I50+I231)","v":7.6874999999999999E-2},{"$f":"IF(ControlPanel!$D$59>J$5,J104,J77*J50+J231)","v":0.130407},{"$f":"IF(ControlPanel!$D$59>K$5,K104,K77*K50+K231)","v":0.15870499999999998},{"$f":"IF(ControlPanel!$D$59>L$5,L104,L77*L50+L231)","v":0.18035599999999999},{"$f":"IF(ControlPanel!$D$59>M$5,M104,M77*M50+M231)","v":0.189524},{"$f":"IF(ControlPanel!$D$59>N$5,N104,N77*N50+N231)","v":0.25728000000000001},{"$f":"IF(ControlPanel!$D$59>O$5,O104,O77*O50+O231)","v":0.28638599999999997},{"$f":"IF(ControlPanel!$D$59>P$5,P104,P77*P50+P231)","v":0.214729},{"$f":"IF(ControlPanel!$D$59>Q$5,Q104,Q77*Q50+Q231)","v":0.26802284020373418},{"$f":"IF(ControlPanel!$D$59>R$5,R104,R77*R50+R231)","v":0.2816253402037342},{"$f":"IF(ControlPanel!$D$59>S$5,S104,S77*S50+S231)","v":0.30883034020373423},{"$f":"IF(ControlPanel!$D$59>T$5,T104,T77*T50+T231)","v":0.32243284020373419},{"$f":"IF(ControlPanel!$D$59>U$5,U104,U77*U50+U231)","v":0.3497178402037342},{"$f":"IF(ControlPanel!$D$59>V$5,V104,V77*V50+V231)","v":0.40428784020373421},{"$f":"IF(ControlPanel!$D$59>W$5,W104,W77*W50+W231)","v":0.45885784020373421},{"$f":"IF(ControlPanel!$D$59>X$5,X104,X77*X50+X231)","v":0.51342784020373422},{"$f":"IF(ControlPanel!$D$59>Y$5,Y104,Y77*Y50+Y231)","v":0.56799784020373423},{"$f":"IF(ControlPanel!$D$59>Z$5,Z104,Z77*Z50+Z231)","v":0.61315179747116277},{"$f":"IF(ControlPanel!$D$59>AA$5,AA104,AA77*AA50+AA231)","v":0.66772179747116278},{"$f":"IF(ControlPanel!$D$59>AB$5,AB104,AB77*AB50+AB231)","v":0.72229179747116279},{"$f":"IF(ControlPanel!$D$59>AC$5,AC104,AC77*AC50+AC231)","v":0.71676371048201415},{"$f":"IF(ControlPanel!$D$59>AD$5,AD104,AD77*AD50+AD231)","v":0.70785280852838162},{"$f":"IF(ControlPanel!$D$59>AE$5,AE104,AE77*AE50+AE231)","v":0.7457290000000002},"v2.1.33"]
[223,null,null,null,"Wind Onshore",{"$f":"IF(ControlPanel!$D$59>F$5,F105,F78*F51+F232)","v":47.704000000000001},{"$f":"IF(ControlPanel!$D$59>G$5,G105,G78*G51+G232)","v":53.882748999999997},{"$f":"IF(ControlPanel!$D$59>H$5,H105,H78*H51+H232)","v":50.125189999999996},{"$f":"IF(ControlPanel!$D$59>I$5,I105,I78*I51+I232)","v":55.830889999999997},{"$f":"IF(ControlPanel!$D$59>J$5,J105,J78*J51+J232)","v":62.190390000000001},{"$f":"IF(ControlPanel!$D$59>K$5,K105,K78*K51+K232)","v":66.872687999999997},{"$f":"IF(ControlPanel!$D$59>L$5,L105,L78*L51+L232)","v":75.948886000000002},{"$f":"IF(ControlPanel!$D$59>M$5,M105,M78*M51+M232)","v":82.001902999999999},{"$f":"IF(ControlPanel!$D$59>N$5,N105,N78*N51+N232)","v":92.724075999999997},{"$f":"IF(ControlPanel!$D$59>O$5,O105,O78*O51+O232)","v":98.799182999999999},{"$f":"IF(ControlPanel!$D$59>P$5,P105,P78*P51+P232)","v":102.08820399999999},{"$f":"IF(ControlPanel!$D$59>Q$5,Q105,Q78*Q51+Q232)","v":94.659040411384723},{"$f":"IF(ControlPanel!$D$59>R$5,R105,R78*R51+R232)","v":94.807454613123753},{"$f":"IF(ControlPanel!$D$59>S$5,S105,S78*S51+S232)","v":95.497238127866751},{"$f":"IF(ControlPanel!$D$59>T$5,T105,T78*T51+T232)","v":97.155953251545782},{"$f":"IF(ControlPanel!$D$59>U$5,U105,U78*U51+U232)","v":99.793227027276956},{"$f":"IF(ControlPanel!$D$59>V$5,V105,V78*V51+V232)","v":103.06481079300315},{"$f":"IF(ControlPanel!$D$59>W$5,W105,W78*W51+W232)","v":105.6144524087174},{"$f":"IF(ControlPanel!$D$59>X$5,X105,X78*X51+X232)","v":109.03596853932156},{"$f":"IF(ControlPanel!$D$59>Y$5,Y105,Y78*Y51+Y232)","v":114.04954024259314},{"$f":"IF(ControlPanel!$D$59>Z$5,Z105,Z78*Z51+Z232)","v":115.69931655932513},{"$f":"IF(ControlPanel!$D$59>AA$5,AA105,AA78*AA51+AA232)","v":119.34195029913356},{"$f":"IF(ControlPanel!$D$59>AB$5,AB105,AB78*AB51+AB232)","v":122.29408065358645},{"$f":"IF(ControlPanel!$D$59>AC$5,AC105,AC78*AC51+AC232)","v":124.09815139653253},{"$f":"IF(ControlPanel!$D$59>AD$5,AD105,AD78*AD51+AD232)","v":124.27283634015816},{"$f":"IF(ControlPanel!$D$59>AE$5,AE105,AE78*AE51+AE232)","v":121.01493851659453},"v2.1.33"]
[224,null,null,null,"Wind Offshore",{"$f":"IF(ControlPanel!$D$59>F$5,F106,F79*F52+F233)","v":0.65400000000000003},{"$f":"IF(ControlPanel!$D$59>G$5,G106,G79*G52+G233)","v":1.1467909999999999},{"$f":"IF(ControlPanel!$D$59>H$5,H106,H79*H52+H233)","v":1.361415},{"$f":"IF(ControlPanel!$D$59>I$5,I106,I79*I52+I233)","v":2.4940419999999999},{"$f":"IF(ControlPanel!$D$59>J$5,J106,J79*J52+J233)","v":7.397958},{"$f":"IF(ControlPanel!$D$59>K$5,K106,K79*K52+K233)","v":11.231204},{"$f":"IF(ControlPanel!$D$59>L$5,L106,L79*L52+L233)","v":15.379543999999999},{"$f":"IF(ControlPanel!$D$59>M$5,M106,M79*M52+M233)","v":20.033355},{"$f":"IF(ControlPanel!$D$59>N$5,N106,N79*N52+N233)","v":22.564405999999998},{"$f":"IF(ControlPanel!$D$59>O$5,O106,O79*O52+O233)","v":26.466161},{"$f":"IF(ControlPanel!$D$59>P$5,P106,P79*P52+P233)","v":29.940075999999998},{"$f":"IF(ControlPanel!$D$59>Q$5,Q106,Q79*Q52+Q233)","v":28.107645332443411},{"$f":"IF(ControlPanel!$D$59>R$5,R106,R79*R52+R233)","v":29.332869332443408},{"$f":"IF(ControlPanel!$D$59>S$5,S106,S79*S52+S233)","v":31.634093332443413},{"$f":"IF(ControlPanel!$D$59>T$5,T106,T79*T52+T233)","v":37.070355332443413},{"$f":"IF(ControlPanel!$D$59>U$5,U106,U79*U52+U233)","v":45.014083999110078},{"$f":"IF(ControlPanel!$D$59>V$5,V106,V79*V52+V233)","v":52.225150665776745},{"$f":"IF(ControlPanel!$D$59>W$5,W106,W79*W52+W233)","v":59.506830665776754},{"$f":"IF(ControlPanel!$D$59>X$5,X106,X79*X52+X233)","v":66.83264399911009},{"$f":"IF(ControlPanel!$D$59>Y$5,Y106,Y79*Y52+Y233)","v":74.188720189586292},{"$f":"IF(ControlPanel!$D$59>Z$5,Z106,Z79*Z52+Z233)","v":81.416466388810036},{"$f":"IF(ControlPanel!$D$59>AA$5,AA106,AA79*AA52+AA233)","v":88.625745557478311},{"$f":"IF(ControlPanel!$D$59>AB$5,AB106,AB79*AB52+AB233)","v":95.567749040302573},{"$f":"IF(ControlPanel!$D$59>AC$5,AC106,AC79*AC52+AC233)","v":102.65769243643622},{"$f":"IF(ControlPanel!$D$59>AD$5,AD106,AD79*AD52+AD233)","v":109.14429779498097},{"$f":"IF(ControlPanel!$D$59>AE$5,AE106,AE79*AE52+AE233)","v":114.58194924963928},"v2.1.33"]
[225,null,null,null,"Solar",{"$f":"IF(ControlPanel!$D$59>F$5,F107,F80*F53+F234)","v":8.2959999999999994},{"$f":"IF(ControlPanel!$D$59>G$5,G107,G80*G53+G234)","v":19.399286999999998},{"$f":"IF(ControlPanel!$D$59>H$5,H107,H80*H53+H234)","v":24.072319},{"$f":"IF(ControlPanel!$D$59>I$5,I107,I80*I53+I234)","v":34.673694999999995},{"$f":"IF(ControlPanel!$D$59>J$5,J107,J80*J53+J234)","v":36.594586999999997},{"$f":"IF(ControlPanel!$D$59>K$5,K107,K80*K53+K234)","v":36.096958000000001},{"$f":"IF(ControlPanel!$D$59>L$5,L107,L80*L53+L234)","v":36.82555},{"$f":"IF(ControlPanel!$D$59>M$5,M107,M80*M53+M234)","v":36.562143999999996},{"$f":"IF(ControlPanel!$D$59>N$5,N107,N80*N53+N234)","v":39.173614999999998},{"$f":"IF(ControlPanel!$D$59>O$5,O107,O80*O53+O234)","v":41.877699},{"$f":"IF(ControlPanel!$D$59>P$5,P107,P80*P53+P234)","v":43.939245999999997},{"$f":"IF(ControlPanel!$D$59>Q$5,Q107,Q80*Q53+Q234)","v":48.396917129061045},{"$f":"IF(ControlPanel!$D$59>R$5,R107,R80*R53+R234)","v":52.234006447195718},{"$f":"IF(ControlPanel!$D$59>S$5,S107,S80*S53+S234)","v":55.787140734811324},{"$f":"IF(ControlPanel!$D$59>T$5,T107,T80*T53+T234)","v":59.322695742460176},{"$f":"IF(ControlPanel!$D$59>U$5,U107,U80*U53+U234)","v":62.41882480871358},{"$f":"IF(ControlPanel!$D$59>V$5,V107,V80*V53+V234)","v":65.291388215158904},{"$f":"IF(ControlPanel!$D$59>W$5,W107,W80*W53+W234)","v":68.237513686430589},{"$f":"IF(ControlPanel!$D$59>X$5,X107,X80*X53+X234)","v":70.818964281784474},{"$f":"IF(ControlPanel!$D$59>Y$5,Y107,Y80*Y53+Y234)","v":72.770857611839247},{"$f":"IF(ControlPanel!$D$59>Z$5,Z107,Z80*Z53+Z234)","v":72.477548013941714},{"$f":"IF(ControlPanel!$D$59>AA$5,AA107,AA80*AA53+AA234)","v":69.428341219414563},{"$f":"IF(ControlPanel!$D$59>AB$5,AB107,AB80*AB53+AB234)","v":66.075193026502035},{"$f":"IF(ControlPanel!$D$59>AC$5,AC107,AC80*AC53+AC234)","v":63.902276094691111},{"$f":"IF(ControlPanel!$D$59>AD$5,AD107,AD80*AD53+AD234)","v":65.119111029870581},{"$f":"IF(ControlPanel!$D$59>AE$5,AE107,AE80*AE53+AE234)","v":67.557309477636508},"v2.1.33"]
[226,null,null,null,"Gesamt",{"$f":"SUM(F238:F244)","v":90.230999999999995},110.32713299999998,113.51865999999998,134.44289299999997,149.23655299999999,160.48758199999997,176.427021,187.22620899999998,{"$f":"SUM(N238:N244)","v":203.875407},{"$f":"SUM(O238:O244)","v":217.00349199999999},225.61901599999999,{"$f":"SUM(Q238:Q244)","v":225.15291194469691},229.53808136198626,235.32797357631199,244.81793527311655,255.94218212048895,266.60229515552317,275.49433321874392,286.12853615892215,299.46184863269576,305.80656665959572,309.98836761569891,310.1600875469428,316.20393551117189,323.20416947478446,327.87228853752902]
[227]
[228,null,null,null,"Strommenge Eigenverbrauch - Bestand [TWh]"]
[229,null,null,null,"Wasser"]
[230,null,null,null,"Gas"]
[231,null,null,null,"Biomasse"]
[232,null,null,null,"Geothermie"]
[233,null,null,null,"Wind Onshore"]
[234,null,null,null,"Wind Offshore"]
[235,null,null,null,"Solar",{"$f":"IF(F$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!G12,'D-Eigenverbrauch EE-Bestand'!G12*F53)","v":0},{"$f":"IF(G$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!H12,'D-Eigenverbrauch EE-Bestand'!H12*G53)","v":0},{"$f":"IF(H$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!I12,'D-Eigenverbrauch EE-Bestand'!I12*H53)","v":0.57208800000000004},{"$f":"IF(I$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!J12,'D-Eigenverbrauch EE-Bestand'!J12*I53)","v":2.3374609999999998},{"$f":"IF(J$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!K12,'D-Eigenverbrauch EE-Bestand'!K12*J53)","v":2.7879685354829888},{"$f":"IF(K$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!L12,'D-Eigenverbrauch EE-Bestand'!L12*K53)","v":2.0086940000000002},{"$f":"IF(L$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!M12,'D-Eigenverbrauch EE-Bestand'!M12*L53)","v":2.2527089999999999},{"$f":"IF(M$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!N12,'D-Eigenverbrauch EE-Bestand'!N12*M53)","v":1.6616164800000002},{"$f":"IF(N$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!O12,'D-Eigenverbrauch EE-Bestand'!O12*N53)","v":1.800618148392207},{"$f":"IF(O$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!P12,'D-Eigenverbrauch EE-Bestand'!P12*O53)","v":2.0329390000000003},{"$f":"IF(P$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!Q12,'D-Eigenverbrauch EE-Bestand'!Q12*P53)","v":2.4753820000000002},{"$f":"IF(Q$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!R12,'D-Eigenverbrauch EE-Bestand'!R12*Q53)","v":2.5001358200000001},{"$f":"IF(R$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!S12,'D-Eigenverbrauch EE-Bestand'!S12*R53)","v":2.5251371782000001},{"$f":"IF(S$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!T12,'D-Eigenverbrauch EE-Bestand'!T12*S53)","v":2.0868880918641164},{"$f":"IF(T$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!U12,'D-Eigenverbrauch EE-Bestand'!U12*T53)","v":2.0500092058269064},{"$f":"IF(U$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!V12,'D-Eigenverbrauch EE-Bestand'!V12*U53)","v":1.9976632048994638},{"$f":"IF(V$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!W12,'D-Eigenverbrauch EE-Bestand'!W12*V53)","v":1.9512618602287659},{"$f":"IF(W$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!X12,'D-Eigenverbrauch EE-Bestand'!X12*W53)","v":1.8813020629850441},{"$f":"IF(X$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!Y12,'D-Eigenverbrauch EE-Bestand'!Y12*X53)","v":1.7739679916827171},{"$f":"IF(Y$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!Z12,'D-Eigenverbrauch EE-Bestand'!Z12*Y53)","v":1.5292463091134123},{"$f":"IF(Z$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!AA12,'D-Eigenverbrauch EE-Bestand'!AA12*Z53)","v":1.1231382177961986},{"$f":"IF(AA$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!AB12,'D-Eigenverbrauch EE-Bestand'!AB12*AA53)","v":0.71114051333572914},{"$f":"IF(AB$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!AC12,'D-Eigenverbrauch EE-Bestand'!AC12*AB53)","v":0.29259267837014319},{"$f":"IF(AC$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!AD12,'D-Eigenverbrauch EE-Bestand'!AD12*AC53)","v":0.11073023140455976},{"$f":"IF(AD$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!AE12,'D-Eigenverbrauch EE-Bestand'!AE12*AD53)","v":5.5428415282797027E-3},{"$f":"IF(AE$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!AF12,'D-Eigenverbrauch EE-Bestand'!AF12*AE53)","v":5.5428415282797027E-3},null,null,null,null,"Strommenge Eigenverbrauch Bestand = für historische Jahre: historischer Eigenverbrauch; für Szenariojahre: historischer Eigenverbrauch * Dargebotsfaktor"]
[236,null,null,null,"Gesamt",{"$f":"SUM(F248:F254)","v":0},0,0.57208800000000004,2.3374609999999998,2.7879685354829888,2.0086940000000002,2.2527089999999999,1.6616164800000002,{"$f":"SUM(N248:N254)","v":1.800618148392207},{"$f":"SUM(O248:O254)","v":2.0329390000000003},2.4753820000000002,{"$f":"SUM(Q248:Q254)","v":2.5001358200000001},2.5251371782000001,2.0868880918641164,2.0500092058269064,1.9976632048994638,1.9512618602287659,1.8813020629850441,1.7739679916827171,1.5292463091134123,1.1231382177961986,0.71114051333572914,0.29259267837014319,0.11073023140455976,5.5428415282797027E-3,5.5428415282797027E-3]
[237]
[238,null,null,null,"Strommenge Eigenverbrauch - Neuanlagen [TWh]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ab 2015: Strommenge Eigenverbrauch = \nStromerzeugung Neuanlagen  * Anteil Eigenverbrauch im aktuellen Jahr "]
[239,null,null,null,"Wasser"]
[240,null,null,null,"Gas"]
[241,null,null,null,"Biomasse"]
[242,null,null,null,"Geothermie"]
[243,null,null,null,"Wind Onshore"]
[244,null,null,null,"Wind Offshore"]
[245,null,null,null,"Solar",{"$f":"F234*F137","v":0},0,0,0,0,{"$f":"K234*K137","v":0.14113800225000001},{"$f":"L234*L137","v":0.55305392999999992},{"$f":"M234*M137","v":0.478512681},{"$f":"N234*N137","v":0.75217119900000007},0.73683699426657223,0.68121150595780988,0.90961267869316254,1.1405652435557352,1.3552160712124657,1.5707848824508031,1.7865788709043648,2.0030698714065216,2.2202578839572724,2.4381429085566175,2.6567249452045569,2.8760039939010911,3.0959800546462191,3.3166531274399422,3.5380232122822592,3.7600903091731706,3.9833262529460463,"v2.1.33"]
[246,null,null,null,"Gesamt",{"$f":"SUM(F258:F264)","v":0},0,0,0,0,0.14113800225000001,0.55305392999999992,0.478512681,0.75217119900000007,{"$f":"SUM(O258:O264)","v":0.73683699426657223},0.68121150595780988,{"$f":"SUM(Q258:Q264)","v":0.90961267869316254},1.1405652435557352,1.3552160712124657,1.5707848824508031,1.7865788709043648,2.0030698714065216,2.2202578839572724,2.4381429085566175,2.6567249452045569,2.8760039939010911,3.0959800546462191,3.3166531274399422,3.5380232122822592,3.7600903091731706,3.9833262529460463]
[247]
[248,null,null,null,"Vergütungssätze für Neuanlagen (nominal) [Euro/kWh]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.11","v2.1.11",null,null," = Vergütungssatz für Neuanlagen (real) * Umrechnungsfaktor real zu nominal (2015)"]
[249,null,null,null,"Wasser",null,null,null,null,null,{"$f":"K149*K$26","v":108.98349792317278},{"$f":"L149*L$26","v":113.39187857506856},{"$f":"M149*M$26","v":115.57561678452494},{"$f":"N149*N$26","v":114.99773870060231},{"$f":"O149*O$26","v":114.42275000709931},113.85063625706383,113.28138307577851,112.7149761603996,112.15140127959762,111.59064427319964,111.03269105183362,110.47752759657445,109.92513995859159,109.37551425879863,108.82863668750463,108.2844935040671,107.74307103654675,107.20435568136404,106.66833390295722,106.13499223344243,105.60431727227521,"v2.1.11","v2.1.11"]
[250,null,null,null,"Gas",null,null,null,null,null,{"$f":"K150*K$26","v":76.291636609895519},78.579866877381136,64.797100544289634,63.825144036125288,62.867766875583413,61.924750372449651,60.995879116862909,60.080940930109968,59.179726816158315,58.292030913915937,57.417650450207191,56.556385693454075,55.708039908052271,54.872419309431486,54.049333019789998,53.238593024493142,52.44001412912575,51.653413917188871,50.878612708431042,50.115433517804568,49.363702015037497,"v2.1.11","v2.1.11"]
[251,null,null,null,"Biomasse",null,null,null,null,null,{"$f":"K151*K$26","v":164.65791072153709},170.45742434905006,149.25865708947077,147.7748711042087,146.29623580770996,141.08242316566034,146.76487362175774,144.20916886176406,140.89464835925472,138.56685855529477,141.64460609291163,140.20721742074403,138.78116183521823,137.36632610054238,135.96259811233429,134.56986688631665,133.18802254712529,131.81695631722948,130.45656050596273,129.10672849866316,130.96156867721731,"v2.1.11","v2.1.11"]
[252,null,null,null,"Geothermie",null,null,null,null,null,{"$f":"K152*K$26","v":233.92160200222122},238.49159164260237,244.60676065907938,244.60676065907938,244.60676065907938,244.60676065907938,232.37642262612539,220.75760149481914,209.71972142007817,199.23373534907427,189.27204858162054,179.80844615253949,170.81802384491249,162.27712265266686,154.16326652003352,146.45510319403184,139.13234803433025,132.17573063261372,125.56694410098305,119.28859689593388,113.32416705113718,"v2.1.11","v2.1.11"]
[253,null,null,null,"Wind Onshore",null,null,null,null,null,{"$f":"K153*K$26","v":82.615168961101958},84.420866051590679,78.283870028391874,73.406294741439993,62.153413089373693,61.083743842364541,60.014074595355403,58.944405348346251,57.874736101337099,56.805066854327954,55.735397607318795,54.66572836030965,53.596059113300512,52.526389866291353,51.456720619282201,50.387051372273042,49.317382125263904,48.24771287825476,47.178043631245608,46.108374384236463,45.038705137227311,"v2.1.11","v2.1.11"]
[254,null,null,null,"Wind Offshore",null,null,null,null,null,{"$f":"K154*K$26","v":180.0825031286941},183.35800431944483,188.30837923754524,144.62860054842392,144.62860054842392,139.77529180518823,72.115749999999977,67.969094374999969,65.450752288541622,62.841566893255163,60.139379516845182,59.931625296696069,59.704107089551201,59.456278720500229,59.187582076282574,58.897446870026279,58.58529040161514,58.250517313605911,57.892519342616033,57.510675066100902,57.104349644438223,"v2.1.11","v2.1.11"]
[255,null,null,null,"Solar",null,null,null,null,null,{"$f":"K155*K$26","v":101.78221552439314},105.63256976181216,98.385125343308204,107.43479605672768,106.93752173913046,90.455277500000008,87.388835624999984,81.937832517369756,78.762904622255675,76.226685981018036,73.670466547319364,71.250656102153101,68.877652531298963,66.614090531464015,64.365625102338512,62.243508989123917,60.231556988870032,58.148882296418094,56.051968342026569,54.116503377145385,{"$f":"AE155*AE$26","v":52.201623981076281},"v2.1.11","v2.1.11"]
[256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.11","v2.1.11"]
[257,null,null,null,"Mittlerer Vergütungssatz für ab 2015 gebaute Anlagen (nominal) [Euro/MWh] (zur Kontrolle)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.29",null,null,null,"Mittlerer Vergütungssatz =\nSumme(t)2015->aktuelles Vorjahr (Zubau brutto (t) * Vergütungssatz Neuanlagen nominal (t)) + Zubau brutto (aktuelles Jahr)/2 *Vergütungsssatz Neuanlagen nominal  (aktuelles Jahr))\n/ (Summe(t)2015->aktuelles Vorjahr (Zubau brutto (t)) + Zubau brutto (aktuelles Jahr)/2)"]
[258,null,null,null,"Wasser",null,null,null,null,null,{"$f":"K268","v":108.98349792317278},{"$f":"IF((SUM($K56:K56)+L56/2)>0,(SUMPRODUCT($K56:K56,$K268:K268)+(L56/2)*L268) / (SUM($K56:K56)+L56/2),K277)","v":109.14158270361283},{"$f":"IF((SUM($K56:L56)+M56/2)>0,(SUMPRODUCT($K56:L56,$K268:L268)+(M56/2)*M268) / (SUM($K56:L56)+M56/2),L277)","v":109.34258268375527},{"$f":"IF((SUM($K56:M56)+N56/2)>0,(SUMPRODUCT($K56:M56,$K268:M268)+(N56/2)*N268) / (SUM($K56:M56)+N56/2),M277)","v":109.52466752639295},{"$f":"IF((SUM($K56:N56)+O56/2)>0,(SUMPRODUCT($K56:N56,$K268:N268)+(O56/2)*O268) / (SUM($K56:N56)+O56/2),N277)","v":109.7668812704765},{"$f":"IF((SUM($K56:O56)+P56/2)>0,(SUMPRODUCT($K56:O56,$K268:O268)+(P56/2)*P268) / (SUM($K56:O56)+P56/2),O277)","v":109.9524227421732},{"$f":"IF((SUM($K56:P56)+Q56/2)>0,(SUMPRODUCT($K56:P56,$K268:P268)+(Q56/2)*Q268) / (SUM($K56:P56)+Q56/2),P277)","v":110.07960709662602},{"$f":"IF((SUM($K56:Q56)+R56/2)>0,(SUMPRODUCT($K56:Q56,$K268:Q268)+(R56/2)*R268) / (SUM($K56:Q56)+R56/2),Q277)","v":110.17883710413265},{"$f":"IF((SUM($K56:R56)+S56/2)>0,(SUMPRODUCT($K56:R56,$K268:R268)+(S56/2)*S268) / (SUM($K56:R56)+S56/2),R277)","v":110.25296366662886},{"$f":"IF((SUM($K56:S56)+T56/2)>0,(SUMPRODUCT($K56:S56,$K268:S268)+(T56/2)*T268) / (SUM($K56:S56)+T56/2),S277)","v":110.30447420292569},{"$f":"IF((SUM($K56:T56)+U56/2)>0,(SUMPRODUCT($K56:T56,$K268:T268)+(U56/2)*U268) / (SUM($K56:T56)+U56/2),T277)","v":110.33554872286587},{"$f":"IF((SUM($K56:U56)+V56/2)>0,(SUMPRODUCT($K56:U56,$K268:U268)+(V56/2)*V268) / (SUM($K56:U56)+V56/2),U277)","v":110.34810583194505},{"$f":"IF((SUM($K56:V56)+W56/2)>0,(SUMPRODUCT($K56:V56,$K268:V268)+(W56/2)*W268) / (SUM($K56:V56)+W56/2),V277)","v":110.34384071470508},{"$f":"IF((SUM($K56:W56)+X56/2)>0,(SUMPRODUCT($K56:W56,$K268:W268)+(X56/2)*X268) / (SUM($K56:W56)+X56/2),W277)","v":110.3242566824713},{"$f":"IF((SUM($K56:X56)+Y56/2)>0,(SUMPRODUCT($K56:X56,$K268:X268)+(Y56/2)*Y268) / (SUM($K56:X56)+Y56/2),X277)","v":110.29069152264582},{"$f":"IF((SUM($K56:Y56)+Z56/2)>0,(SUMPRODUCT($K56:Y56,$K268:Y268)+(Z56/2)*Z268) / (SUM($K56:Y56)+Z56/2),Y277)","v":110.24433962221011},{"$f":"IF((SUM($K56:Z56)+AA56/2)>0,(SUMPRODUCT($K56:Z56,$K268:Z268)+(AA56/2)*AA268) / (SUM($K56:Z56)+AA56/2),Z277)","v":110.18627063551897},{"$f":"IF((SUM($K56:AA56)+AB56/2)>0,(SUMPRODUCT($K56:AA56,$K268:AA268)+(AB56/2)*AB268) / (SUM($K56:AA56)+AB56/2),AA277)","v":110.11744531015442},{"$f":"IF((SUM($K56:AB56)+AC56/2)>0,(SUMPRODUCT($K56:AB56,$K268:AB268)+(AC56/2)*AC268) / (SUM($K56:AB56)+AC56/2),AB277)","v":110.03872896310581},{"$f":"IF((SUM($K56:AC56)+AD56/2)>0,(SUMPRODUCT($K56:AC56,$K268:AC268)+(AD56/2)*AD268) / (SUM($K56:AC56)+AD56/2),AC277)","v":109.95090300444774},{"$f":"IF((SUM($K56:AD56)+AE56/2)>0,(SUMPRODUCT($K56:AD56,$K268:AD268)+(AE56/2)*AE268) / (SUM($K56:AD56)+AE56/2),AD277)","v":109.85467483076951},"v2.1.37",null,null,null,"Sonderfall: 2015: Mittlerer Vergütungssatz = Vergütungssatz für Neuanlagen 2015"]
[259,null,null,null,"Gas",null,null,null,null,null,{"$f":"K269","v":76.291636609895519},{"$f":"IF((SUM($K57:K57)+L57/2)>0,(SUMPRODUCT($K57:K57,$K269:K269)+(L57/2)*L269) / (SUM($K57:K57)+L57/2),K278)","v":76.38933998489982},{"$f":"IF((SUM($K57:L57)+M57/2)>0,(SUMPRODUCT($K57:L57,$K269:L269)+(M57/2)*M269) / (SUM($K57:L57)+M57/2),L278)","v":76.283252209640096},{"$f":"IF((SUM($K57:M57)+N57/2)>0,(SUMPRODUCT($K57:M57,$K269:M269)+(N57/2)*N269) / (SUM($K57:M57)+N57/2),M278)","v":75.419389118409427},{"$f":"IF((SUM($K57:N57)+O57/2)>0,(SUMPRODUCT($K57:N57,$K269:N269)+(O57/2)*O269) / (SUM($K57:N57)+O57/2),N278)","v":74.611166643087941},{"$f":"IF((SUM($K57:O57)+P57/2)>0,(SUMPRODUCT($K57:O57,$K269:O269)+(P57/2)*P269) / (SUM($K57:O57)+P57/2),O278)","v":74.207808058434125},{"$f":"IF((SUM($K57:P57)+Q57/2)>0,(SUMPRODUCT($K57:P57,$K269:P269)+(Q57/2)*Q269) / (SUM($K57:P57)+Q57/2),P278)","v":73.800318581281104},{"$f":"IF((SUM($K57:Q57)+R57/2)>0,(SUMPRODUCT($K57:Q57,$K269:Q269)+(R57/2)*R269) / (SUM($K57:Q57)+R57/2),Q278)","v":73.389516965638364},{"$f":"IF((SUM($K57:R57)+S57/2)>0,(SUMPRODUCT($K57:R57,$K269:R269)+(S57/2)*S269) / (SUM($K57:R57)+S57/2),R278)","v":72.976117239276434},{"$f":"IF((SUM($K57:S57)+T57/2)>0,(SUMPRODUCT($K57:S57,$K269:S269)+(T57/2)*T269) / (SUM($K57:S57)+T57/2),S278)","v":72.560744069651847},{"$f":"IF((SUM($K57:T57)+U57/2)>0,(SUMPRODUCT($K57:T57,$K269:T269)+(U57/2)*U269) / (SUM($K57:T57)+U57/2),T278)","v":71.353971797396937},{"$f":"IF((SUM($K57:U57)+V57/2)>0,(SUMPRODUCT($K57:U57,$K269:U269)+(V57/2)*V269) / (SUM($K57:U57)+V57/2),U278)","v":69.655067542073724},{"$f":"IF((SUM($K57:V57)+W57/2)>0,(SUMPRODUCT($K57:V57,$K269:V269)+(W57/2)*W269) / (SUM($K57:V57)+W57/2),V278)","v":68.225076346366961},{"$f":"IF((SUM($K57:W57)+X57/2)>0,(SUMPRODUCT($K57:W57,$K269:W269)+(X57/2)*X269) / (SUM($K57:W57)+X57/2),W278)","v":66.98807323468391},{"$f":"IF((SUM($K57:X57)+Y57/2)>0,(SUMPRODUCT($K57:X57,$K269:X269)+(Y57/2)*Y269) / (SUM($K57:X57)+Y57/2),X278)","v":65.894625172425194},{"$f":"IF((SUM($K57:Y57)+Z57/2)>0,(SUMPRODUCT($K57:Y57,$K269:Y269)+(Z57/2)*Z269) / (SUM($K57:Y57)+Z57/2),Y278)","v":64.911157600994486},{"$f":"IF((SUM($K57:Z57)+AA57/2)>0,(SUMPRODUCT($K57:Z57,$K269:Z269)+(AA57/2)*AA269) / (SUM($K57:Z57)+AA57/2),Z278)","v":64.014062196197955},{"$f":"IF((SUM($K57:AA57)+AB57/2)>0,(SUMPRODUCT($K57:AA57,$K269:AA269)+(AB57/2)*AB269) / (SUM($K57:AA57)+AB57/2),AA278)","v":63.186250112233495},{"$f":"IF((SUM($K57:AB57)+AC57/2)>0,(SUMPRODUCT($K57:AB57,$K269:AB269)+(AC57/2)*AC269) / (SUM($K57:AB57)+AC57/2),AB278)","v":62.415043197425341},{"$f":"IF((SUM($K57:AC57)+AD57/2)>0,(SUMPRODUCT($K57:AC57,$K269:AC269)+(AD57/2)*AD269) / (SUM($K57:AC57)+AD57/2),AC278)","v":61.690834060403873},{"$f":"IF((SUM($K57:AD57)+AE57/2)>0,(SUMPRODUCT($K57:AD57,$K269:AD269)+(AE57/2)*AE269) / (SUM($K57:AD57)+AE57/2),AD278)","v":61.00620668199209},"v2.1.37",null,null,null,"Sonderfall: \n   Wenn:  Summe(t)2015->aktuelles Vorjahr (Zubau brutto (t)) + Zubau brutto (aktuelles Jahr)/2) = 0, \n   dann:    verwende mittleren Vergütungssatz aus dem Vorjahr \n  (um Division durch Null zu vermeiden)"]
[260,null,null,null,"Biomasse",null,null,null,null,null,164.65791072153709,{"$f":"IF((SUM($K58:K58)+L58/2)>0,(SUMPRODUCT($K58:K58,$K270:K270)+(L58/2)*L270) / (SUM($K58:K58)+L58/2),K279)","v":169.63501298146454},{"$f":"IF((SUM($K58:L58)+M58/2)>0,(SUMPRODUCT($K58:L58,$K270:L270)+(M58/2)*M270) / (SUM($K58:L58)+M58/2),L279)","v":161.68160566975104},{"$f":"IF((SUM($K58:M58)+N58/2)>0,(SUMPRODUCT($K58:M58,$K270:M270)+(N58/2)*N270) / (SUM($K58:M58)+N58/2),M279)","v":154.98979240889147},{"$f":"IF((SUM($K58:N58)+O58/2)>0,(SUMPRODUCT($K58:N58,$K270:N270)+(O58/2)*O270) / (SUM($K58:N58)+O58/2),N279)","v":152.47690442717095},{"$f":"IF((SUM($K58:O58)+P58/2)>0,(SUMPRODUCT($K58:O58,$K270:O270)+(P58/2)*P270) / (SUM($K58:O58)+P58/2),O279)","v":150.87754099118581},{"$f":"IF((SUM($K58:P58)+Q58/2)>0,(SUMPRODUCT($K58:P58,$K270:P270)+(Q58/2)*Q270) / (SUM($K58:P58)+Q58/2),P279)","v":150.03999682853441},{"$f":"IF((SUM($K58:Q58)+R58/2)>0,(SUMPRODUCT($K58:Q58,$K270:Q270)+(R58/2)*R270) / (SUM($K58:Q58)+R58/2),Q279)","v":149.89968161478666},{"$f":"IF((SUM($K58:R58)+S58/2)>0,(SUMPRODUCT($K58:R58,$K270:R270)+(S58/2)*S270) / (SUM($K58:R58)+S58/2),R279)","v":149.65798785030753},{"$f":"IF((SUM($K58:S58)+T58/2)>0,(SUMPRODUCT($K58:S58,$K270:S270)+(T58/2)*T270) / (SUM($K58:S58)+T58/2),S279)","v":149.31948693958404},{"$f":"IF((SUM($K58:T58)+U58/2)>0,(SUMPRODUCT($K58:T58,$K270:T270)+(U58/2)*U270) / (SUM($K58:T58)+U58/2),T279)","v":148.57628006620368},{"$f":"IF((SUM($K58:U58)+V58/2)>0,(SUMPRODUCT($K58:U58,$K270:U270)+(V58/2)*V270) / (SUM($K58:U58)+V58/2),U279)","v":147.58512658435836},{"$f":"IF((SUM($K58:V58)+W58/2)>0,(SUMPRODUCT($K58:V58,$K270:V270)+(W58/2)*W270) / (SUM($K58:V58)+W58/2),V279)","v":146.65712333105969},{"$f":"IF((SUM($K58:W58)+X58/2)>0,(SUMPRODUCT($K58:W58,$K270:W270)+(X58/2)*X270) / (SUM($K58:W58)+X58/2),W279)","v":145.77393708210533},{"$f":"IF((SUM($K58:X58)+Y58/2)>0,(SUMPRODUCT($K58:X58,$K270:X270)+(Y58/2)*Y270) / (SUM($K58:X58)+Y58/2),X279)","v":144.92406571762754},{"$f":"IF((SUM($K58:Y58)+Z58/2)>0,(SUMPRODUCT($K58:Y58,$K270:Y270)+(Z58/2)*Z270) / (SUM($K58:Y58)+Z58/2),Y279)","v":144.09992368914396},{"$f":"IF((SUM($K58:Z58)+AA58/2)>0,(SUMPRODUCT($K58:Z58,$K270:Z270)+(AA58/2)*AA270) / (SUM($K58:Z58)+AA58/2),Z279)","v":143.29630241117883},{"$f":"IF((SUM($K58:AA58)+AB58/2)>0,(SUMPRODUCT($K58:AA58,$K270:AA270)+(AB58/2)*AB270) / (SUM($K58:AA58)+AB58/2),AA279)","v":142.50950401638022},{"$f":"IF((SUM($K58:AB58)+AC58/2)>0,(SUMPRODUCT($K58:AB58,$K270:AB270)+(AC58/2)*AC270) / (SUM($K58:AB58)+AC58/2),AB279)","v":141.73682823118455},{"$f":"IF((SUM($K58:AC58)+AD58/2)>0,(SUMPRODUCT($K58:AC58,$K270:AC270)+(AD58/2)*AD270) / (SUM($K58:AC58)+AD58/2),AC279)","v":140.97625511657151},{"$f":"IF((SUM($K58:AD58)+AE58/2)>0,(SUMPRODUCT($K58:AD58,$K270:AD270)+(AE58/2)*AE270) / (SUM($K58:AD58)+AE58/2),AD279)","v":140.32177012245393},"v2.1.37"]
[261,null,null,null,"Geothermie",null,null,null,null,null,233.92160200222122,{"$f":"IF((SUM($K59:K59)+L59/2)>0,(SUMPRODUCT($K59:K59,$K271:K271)+(L59/2)*L271) / (SUM($K59:K59)+L59/2),K280)","v":238.49159164260237},{"$f":"IF((SUM($K59:L59)+M59/2)>0,(SUMPRODUCT($K59:L59,$K271:L271)+(M59/2)*M271) / (SUM($K59:L59)+M59/2),L280)","v":239.51078647868187},{"$f":"IF((SUM($K59:M59)+N59/2)>0,(SUMPRODUCT($K59:M59,$K271:M271)+(N59/2)*N271) / (SUM($K59:M59)+N59/2),M280)","v":241.38825065040729},{"$f":"IF((SUM($K59:N59)+O59/2)>0,(SUMPRODUCT($K59:N59,$K271:N271)+(O59/2)*O271) / (SUM($K59:N59)+O59/2),N280)","v":242.42277172462332},{"$f":"IF((SUM($K59:O59)+P59/2)>0,(SUMPRODUCT($K59:O59,$K271:O271)+(P59/2)*P271) / (SUM($K59:O59)+P59/2),O280)","v":242.95401227624777},{"$f":"IF((SUM($K59:P59)+Q59/2)>0,(SUMPRODUCT($K59:P59,$K271:P271)+(Q59/2)*Q271) / (SUM($K59:P59)+Q59/2),P280)","v":243.15076803610867},{"$f":"IF((SUM($K59:Q59)+R59/2)>0,(SUMPRODUCT($K59:Q59,$K271:Q271)+(R59/2)*R271) / (SUM($K59:Q59)+R59/2),Q280)","v":240.76851627639704},{"$f":"IF((SUM($K59:R59)+S59/2)>0,(SUMPRODUCT($K59:R59,$K271:R271)+(S59/2)*S271) / (SUM($K59:R59)+S59/2),R280)","v":236.28959437833592},{"$f":"IF((SUM($K59:S59)+T59/2)>0,(SUMPRODUCT($K59:S59,$K271:S271)+(T59/2)*T271) / (SUM($K59:S59)+T59/2),S280)","v":234.14686268815382},{"$f":"IF((SUM($K59:T59)+U59/2)>0,(SUMPRODUCT($K59:T59,$K271:T271)+(U59/2)*U271) / (SUM($K59:T59)+U59/2),T280)","v":227.91424961780197},{"$f":"IF((SUM($K59:U59)+V59/2)>0,(SUMPRODUCT($K59:U59,$K271:U271)+(V59/2)*V271) / (SUM($K59:U59)+V59/2),U280)","v":218.48511869373201},{"$f":"IF((SUM($K59:V59)+W59/2)>0,(SUMPRODUCT($K59:V59,$K271:V271)+(W59/2)*W271) / (SUM($K59:V59)+W59/2),V280)","v":210.7758537481952},{"$f":"IF((SUM($K59:W59)+X59/2)>0,(SUMPRODUCT($K59:W59,$K271:W271)+(X59/2)*X271) / (SUM($K59:W59)+X59/2),W280)","v":204.07459912707318},{"$f":"IF((SUM($K59:X59)+Y59/2)>0,(SUMPRODUCT($K59:X59,$K271:X271)+(Y59/2)*Y271) / (SUM($K59:X59)+Y59/2),X280)","v":198.04112484539908},{"$f":"IF((SUM($K59:Y59)+Z59/2)>0,(SUMPRODUCT($K59:Y59,$K271:Y271)+(Z59/2)*Z271) / (SUM($K59:Y59)+Z59/2),Y280)","v":192.49089926535649},{"$f":"IF((SUM($K59:Z59)+AA59/2)>0,(SUMPRODUCT($K59:Z59,$K271:Z271)+(AA59/2)*AA271) / (SUM($K59:Z59)+AA59/2),Z280)","v":187.31411034335906},{"$f":"IF((SUM($K59:AA59)+AB59/2)>0,(SUMPRODUCT($K59:AA59,$K271:AA271)+(AB59/2)*AB271) / (SUM($K59:AA59)+AB59/2),AA280)","v":182.44051873865271},{"$f":"IF((SUM($K59:AB59)+AC59/2)>0,(SUMPRODUCT($K59:AB59,$K271:AB271)+(AC59/2)*AC271) / (SUM($K59:AB59)+AC59/2),AB280)","v":177.82248586176874},{"$f":"IF((SUM($K59:AC59)+AD59/2)>0,(SUMPRODUCT($K59:AC59,$K271:AC271)+(AD59/2)*AD271) / (SUM($K59:AC59)+AD59/2),AC280)","v":173.42607988055366},{"$f":"IF((SUM($K59:AD59)+AE59/2)>0,(SUMPRODUCT($K59:AD59,$K271:AD271)+(AE59/2)*AE271) / (SUM($K59:AD59)+AE59/2),AD280)","v":169.22610209327291},"v2.1.37"]
[262,null,null,null,"Wind Onshore",null,null,null,null,null,82.615168961101958,{"$f":"IF((SUM($K60:K60)+L60/2)>0,(SUMPRODUCT($K60:K60,$K272:K272)+(L60/2)*L272) / (SUM($K60:K60)+L60/2),K281)","v":83.329142547791733},{"$f":"IF((SUM($K60:L60)+M60/2)>0,(SUMPRODUCT($K60:L60,$K272:L272)+(M60/2)*M272) / (SUM($K60:L60)+M60/2),L281)","v":82.338904560323158},{"$f":"IF((SUM($K60:M60)+N60/2)>0,(SUMPRODUCT($K60:M60,$K272:M272)+(N60/2)*N272) / (SUM($K60:M60)+N60/2),M281)","v":80.618968765668711},{"$f":"IF((SUM($K60:N60)+O60/2)>0,(SUMPRODUCT($K60:N60,$K272:N272)+(O60/2)*O272) / (SUM($K60:N60)+O60/2),N281)","v":79.124961254810884},{"$f":"IF((SUM($K60:O60)+P60/2)>0,(SUMPRODUCT($K60:O60,$K272:O272)+(P60/2)*P272) / (SUM($K60:O60)+P60/2),O281)","v":77.749250117792187},{"$f":"IF((SUM($K60:P60)+Q60/2)>0,(SUMPRODUCT($K60:P60,$K272:P272)+(Q60/2)*Q272) / (SUM($K60:P60)+Q60/2),P281)","v":76.496068101646955},{"$f":"IF((SUM($K60:Q60)+R60/2)>0,(SUMPRODUCT($K60:Q60,$K272:Q272)+(R60/2)*R272) / (SUM($K60:Q60)+R60/2),Q281)","v":75.156952787696753},{"$f":"IF((SUM($K60:R60)+S60/2)>0,(SUMPRODUCT($K60:R60,$K272:R272)+(S60/2)*S272) / (SUM($K60:R60)+S60/2),R281)","v":73.61899450327752},{"$f":"IF((SUM($K60:S60)+T60/2)>0,(SUMPRODUCT($K60:S60,$K272:S272)+(T60/2)*T272) / (SUM($K60:S60)+T60/2),S281)","v":72.116567872901996},{"$f":"IF((SUM($K60:T60)+U60/2)>0,(SUMPRODUCT($K60:T60,$K272:T272)+(U60/2)*U272) / (SUM($K60:T60)+U60/2),T281)","v":70.777652126477875},{"$f":"IF((SUM($K60:U60)+V60/2)>0,(SUMPRODUCT($K60:U60,$K272:U272)+(V60/2)*V272) / (SUM($K60:U60)+V60/2),U281)","v":69.564029499431655},{"$f":"IF((SUM($K60:V60)+W60/2)>0,(SUMPRODUCT($K60:V60,$K272:V272)+(W60/2)*W272) / (SUM($K60:V60)+W60/2),V281)","v":68.448531656059203},{"$f":"IF((SUM($K60:W60)+X60/2)>0,(SUMPRODUCT($K60:W60,$K272:W272)+(X60/2)*X272) / (SUM($K60:W60)+X60/2),W281)","v":67.411315631586106},{"$f":"IF((SUM($K60:X60)+Y60/2)>0,(SUMPRODUCT($K60:X60,$K272:X272)+(Y60/2)*Y272) / (SUM($K60:X60)+Y60/2),X281)","v":66.437550829828055},{"$f":"IF((SUM($K60:Y60)+Z60/2)>0,(SUMPRODUCT($K60:Y60,$K272:Y272)+(Z60/2)*Z272) / (SUM($K60:Y60)+Z60/2),Y281)","v":65.515930365916091},{"$f":"IF((SUM($K60:Z60)+AA60/2)>0,(SUMPRODUCT($K60:Z60,$K272:Z272)+(AA60/2)*AA272) / (SUM($K60:Z60)+AA60/2),Z281)","v":64.637683213254633},{"$f":"IF((SUM($K60:AA60)+AB60/2)>0,(SUMPRODUCT($K60:AA60,$K272:AA272)+(AB60/2)*AB272) / (SUM($K60:AA60)+AB60/2),AA281)","v":63.795901033532871},{"$f":"IF((SUM($K60:AB60)+AC60/2)>0,(SUMPRODUCT($K60:AB60,$K272:AB272)+(AC60/2)*AC272) / (SUM($K60:AB60)+AC60/2),AB281)","v":62.985068635635066},{"$f":"IF((SUM($K60:AC60)+AD60/2)>0,(SUMPRODUCT($K60:AC60,$K272:AC272)+(AD60/2)*AD272) / (SUM($K60:AC60)+AD60/2),AC281)","v":62.200729650269245},{"$f":"IF((SUM($K60:AD60)+AE60/2)>0,(SUMPRODUCT($K60:AD60,$K272:AD272)+(AE60/2)*AE272) / (SUM($K60:AD60)+AE60/2),AD281)","v":61.439244072416166},"v2.1.37"]
[263,null,null,null,"Wind Offshore",null,null,null,null,null,180.0825031286941,{"$f":"IF((SUM($K61:K61)+L61/2)>0,(SUMPRODUCT($K61:K61,$K273:K273)+(L61/2)*L273) / (SUM($K61:K61)+L61/2),K282)","v":180.57978597465441},{"$f":"IF((SUM($K61:L61)+M61/2)>0,(SUMPRODUCT($K61:L61,$K273:L273)+(M61/2)*M273) / (SUM($K61:L61)+M61/2),L282)","v":182.22596880311204},{"$f":"IF((SUM($K61:M61)+N61/2)>0,(SUMPRODUCT($K61:M61,$K273:M273)+(N61/2)*N273) / (SUM($K61:M61)+N61/2),M282)","v":179.38261583274107},{"$f":"IF((SUM($K61:N61)+O61/2)>0,(SUMPRODUCT($K61:N61,$K273:N273)+(O61/2)*O273) / (SUM($K61:N61)+O61/2),N282)","v":172.62210440735109},{"$f":"IF((SUM($K61:O61)+P61/2)>0,(SUMPRODUCT($K61:O61,$K273:O273)+(P61/2)*P273) / (SUM($K61:O61)+P61/2),O282)","v":169.70818250004993},{"$f":"IF((SUM($K61:P61)+Q61/2)>0,(SUMPRODUCT($K61:P61,$K273:P273)+(Q61/2)*Q273) / (SUM($K61:P61)+Q61/2),P282)","v":169.70818250004993},{"$f":"IF((SUM($K61:Q61)+R61/2)>0,(SUMPRODUCT($K61:Q61,$K273:Q273)+(R61/2)*R273) / (SUM($K61:Q61)+R61/2),Q282)","v":165.58323506543636},{"$f":"IF((SUM($K61:R61)+S61/2)>0,(SUMPRODUCT($K61:R61,$K273:R273)+(S61/2)*S273) / (SUM($K61:R61)+S61/2),R282)","v":158.60684969894248},{"$f":"IF((SUM($K61:S61)+T61/2)>0,(SUMPRODUCT($K61:S61,$K273:S273)+(T61/2)*T273) / (SUM($K61:S61)+T61/2),S282)","v":145.1577914739282},{"$f":"IF((SUM($K61:T61)+U61/2)>0,(SUMPRODUCT($K61:T61,$K273:T273)+(U61/2)*U273) / (SUM($K61:T61)+U61/2),T282)","v":131.03910759867637},{"$f":"IF((SUM($K61:U61)+V61/2)>0,(SUMPRODUCT($K61:U61,$K273:U273)+(V61/2)*V273) / (SUM($K61:U61)+V61/2),U282)","v":121.75455641307251},{"$f":"IF((SUM($K61:V61)+W61/2)>0,(SUMPRODUCT($K61:V61,$K273:V273)+(W61/2)*W273) / (SUM($K61:V61)+W61/2),V282)","v":114.59217535265633},{"$f":"IF((SUM($K61:W61)+X61/2)>0,(SUMPRODUCT($K61:W61,$K273:W273)+(X61/2)*X273) / (SUM($K61:W61)+X61/2),W282)","v":108.88997452885424},{"$f":"IF((SUM($K61:X61)+Y61/2)>0,(SUMPRODUCT($K61:X61,$K273:X273)+(Y61/2)*Y273) / (SUM($K61:X61)+Y61/2),X282)","v":104.23460527499532},{"$f":"IF((SUM($K61:Y61)+Z61/2)>0,(SUMPRODUCT($K61:Y61,$K273:Y273)+(Z61/2)*Z273) / (SUM($K61:Y61)+Z61/2),Y282)","v":100.35462323577308},{"$f":"IF((SUM($K61:Z61)+AA61/2)>0,(SUMPRODUCT($K61:Z61,$K273:Z273)+(AA61/2)*AA273) / (SUM($K61:Z61)+AA61/2),Z282)","v":97.064387647715961},{"$f":"IF((SUM($K61:AA61)+AB61/2)>0,(SUMPRODUCT($K61:AA61,$K273:AA273)+(AB61/2)*AB273) / (SUM($K61:AA61)+AB61/2),AA282)","v":94.232624776120034},{"$f":"IF((SUM($K61:AB61)+AC61/2)>0,(SUMPRODUCT($K61:AB61,$K273:AB273)+(AC61/2)*AC273) / (SUM($K61:AB61)+AC61/2),AB282)","v":91.763868575539092},{"$f":"IF((SUM($K61:AC61)+AD61/2)>0,(SUMPRODUCT($K61:AC61,$K273:AC273)+(AD61/2)*AD273) / (SUM($K61:AC61)+AD61/2),AC282)","v":89.587017872795485},{"$f":"IF((SUM($K61:AD61)+AE61/2)>0,(SUMPRODUCT($K61:AD61,$K273:AD273)+(AE61/2)*AE273) / (SUM($K61:AD61)+AE61/2),AD282)","v":87.648017691535486},"v2.1.37"]
[264,null,null,null,"Solar",null,null,null,null,null,101.78221552439314,{"$f":"IF((SUM($K62:K62)+L62/2)>0,(SUMPRODUCT($K62:K62,$K274:K274)+(L62/2)*L274) / (SUM($K62:K62)+L62/2),K283)","v":103.08099681438739},{"$f":"IF((SUM($K62:L62)+M62/2)>0,(SUMPRODUCT($K62:L62,$K274:L274)+(M62/2)*M274) / (SUM($K62:L62)+M62/2),L283)","v":102.27926136972168},{"$f":"IF((SUM($K62:M62)+N62/2)>0,(SUMPRODUCT($K62:M62,$K274:M274)+(N62/2)*N274) / (SUM($K62:M62)+N62/2),M283)","v":102.5617984035979},{"$f":"IF((SUM($K62:N62)+O62/2)>0,(SUMPRODUCT($K62:N62,$K274:N274)+(O62/2)*O274) / (SUM($K62:N62)+O62/2),N283)","v":103.86371503572946},{"$f":"IF((SUM($K62:O62)+P62/2)>0,(SUMPRODUCT($K62:O62,$K274:O274)+(P62/2)*P274) / (SUM($K62:O62)+P62/2),O283)","v":102.03209826343587},{"$f":"IF((SUM($K62:P62)+Q62/2)>0,(SUMPRODUCT($K62:P62,$K274:P274)+(Q62/2)*Q274) / (SUM($K62:P62)+Q62/2),P283)","v":98.570243042744181},{"$f":"IF((SUM($K62:Q62)+R62/2)>0,(SUMPRODUCT($K62:Q62,$K274:Q274)+(R62/2)*R274) / (SUM($K62:Q62)+R62/2),Q283)","v":95.727752760232192},{"$f":"IF((SUM($K62:R62)+S62/2)>0,(SUMPRODUCT($K62:R62,$K274:R274)+(S62/2)*S274) / (SUM($K62:R62)+S62/2),R283)","v":93.273653690685251},{"$f":"IF((SUM($K62:S62)+T62/2)>0,(SUMPRODUCT($K62:S62,$K274:S274)+(T62/2)*T274) / (SUM($K62:S62)+T62/2),S283)","v":91.106451357265144},{"$f":"IF((SUM($K62:T62)+U62/2)>0,(SUMPRODUCT($K62:T62,$K274:T274)+(U62/2)*U274) / (SUM($K62:T62)+U62/2),T283)","v":89.155193911611491},{"$f":"IF((SUM($K62:U62)+V62/2)>0,(SUMPRODUCT($K62:U62,$K274:U274)+(V62/2)*V274) / (SUM($K62:U62)+V62/2),U283)","v":87.3563487119374},{"$f":"IF((SUM($K62:V62)+W62/2)>0,(SUMPRODUCT($K62:V62,$K274:V274)+(W62/2)*W274) / (SUM($K62:V62)+W62/2),V283)","v":85.67435134839765},{"$f":"IF((SUM($K62:W62)+X62/2)>0,(SUMPRODUCT($K62:W62,$K274:W274)+(X62/2)*X274) / (SUM($K62:W62)+X62/2),W283)","v":84.085052780747787},{"$f":"IF((SUM($K62:X62)+Y62/2)>0,(SUMPRODUCT($K62:X62,$K274:X274)+(Y62/2)*Y274) / (SUM($K62:X62)+Y62/2),X283)","v":82.57087856794756},{"$f":"IF((SUM($K62:Y62)+Z62/2)>0,(SUMPRODUCT($K62:Y62,$K274:Y274)+(Z62/2)*Z274) / (SUM($K62:Y62)+Z62/2),Y283)","v":81.120184027186198},{"$f":"IF((SUM($K62:Z62)+AA62/2)>0,(SUMPRODUCT($K62:Z62,$K274:Z274)+(AA62/2)*AA274) / (SUM($K62:Z62)+AA62/2),Z283)","v":79.727914640901233},{"$f":"IF((SUM($K62:AA62)+AB62/2)>0,(SUMPRODUCT($K62:AA62,$K274:AA274)+(AB62/2)*AB274) / (SUM($K62:AA62)+AB62/2),AA283)","v":78.383890623869533},{"$f":"IF((SUM($K62:AB62)+AC62/2)>0,(SUMPRODUCT($K62:AB62,$K274:AB274)+(AC62/2)*AC274) / (SUM($K62:AB62)+AC62/2),AB283)","v":77.07661268491421},{"$f":"IF((SUM($K62:AC62)+AD62/2)>0,(SUMPRODUCT($K62:AC62,$K274:AC274)+(AD62/2)*AD274) / (SUM($K62:AC62)+AD62/2),AC283)","v":75.803960929329051},{"$f":"IF((SUM($K62:AD62)+AE62/2)>0,(SUMPRODUCT($K62:AD62,$K274:AD274)+(AE62/2)*AE274) / (SUM($K62:AD62)+AE62/2),AD283)","v":74.565231815358445},"v2.1.37"]
[265]
["257_01",null,null,null,"Mittlerer Vergütungssatz für ab 2015 gebaute Anlagen (nominal) [Euro/MWh] (Zwischenrechnung zur Strompreisabfrage)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.29",null,null,null,"Vorsicht Matrix-Formel: zum Aktivieren Strg+Shift+ Enter drücken"]
["258_01",null,null,null,"Wasser",null,null,null,null,null,null,{"$f":"SUMPRODUCT(IF($K268:K268<L$7*L29*L$26,L$7*L29*L$26,$K268:K268),$K56:K56)","v":31.695102352054636},{"$f":"SUMPRODUCT(IF($K268:L268<M$7*M29*M$26,M$7*M29*M$26,$K268:L268),$K56:L56)","v":34.148196739974971},{"$f":"SUMPRODUCT(IF($K268:M268<N$7*N29*N$26,N$7*N29*N$26,$K268:M268),$K56:M56)","v":34.772305070611402},{"$f":"SUMPRODUCT(IF($K268:N268<O$7*O29*O$26,O$7*O29*O$26,$K268:N268),$K56:N56)","v":36.497271151120437},{"$f":"SUMPRODUCT(IF($K268:O268<P$7*P29*P$26,P$7*P29*P$26,$K268:O268),$K56:O56)","v":38.442457901241127},{"$f":"SUMPRODUCT(IF($K268:P268<Q$7*Q29*Q$26,Q$7*Q29*Q$26,$K268:P268),$K56:P56)","v":39.922516172582959},{"$f":"SUMPRODUCT(IF($K268:Q268<R$7*R29*R$26,R$7*R29*R$26,$K268:Q268),$K56:Q56)","v":41.395174152568082},{"$f":"SUMPRODUCT(IF($K268:R268<S$7*S29*S$26,S$7*S29*S$26,$K268:R268),$K56:R56)","v":42.860468842653276},{"$f":"SUMPRODUCT(IF($K268:S268<T$7*T29*T$26,T$7*T29*T$26,$K268:S268),$K56:S56)","v":44.318437059288044},{"$f":"SUMPRODUCT(IF($K268:T268<U$7*U29*U$26,U$7*U29*U$26,$K268:T268),$K56:T56)","v":45.769115434839641},{"$f":"SUMPRODUCT(IF($K268:U268<V$7*V29*V$26,V$7*V29*V$26,$K268:U268),$K56:U56)","v":47.212540418513477},{"$f":"SUMPRODUCT(IF($K268:V268<W$7*W29*W$26,W$7*W29*W$26,$K268:V268),$K56:V56)","v":48.648748277268943},{"$f":"SUMPRODUCT(IF($K268:W268<X$7*X29*X$26,X$7*X29*X$26,$K268:W268),$K56:W56)","v":50.077775096730633},{"$f":"SUMPRODUCT(IF($K268:X268<Y$7*Y29*Y$26,Y$7*Y29*Y$26,$K268:X268),$K56:X56)","v":51.499656782095016},{"$f":"SUMPRODUCT(IF($K268:Y268<Z$7*Z29*Z$26,Z$7*Z29*Z$26,$K268:Y268),$K56:Y56)","v":52.914429059032578},{"$f":"SUMPRODUCT(IF($K268:Z268<AA$7*AA29*AA$26,AA$7*AA29*AA$26,$K268:Z268),$K56:Z56)","v":54.32212747458545},{"$f":"SUMPRODUCT(IF($K268:AA268<AB$7*AB29*AB$26,AB$7*AB29*AB$26,$K268:AA268),$K56:AA56)","v":55.722787398060561},{"$f":"SUMPRODUCT(IF($K268:AB268<AC$7*AC29*AC$26,AC$7*AC29*AC$26,$K268:AB268),$K56:AB56)","v":57.116444021918291},{"$f":"SUMPRODUCT(IF($K268:AC268<AD$7*AD29*AD$26,AD$7*AD29*AD$26,$K268:AC268),$K56:AC56)","v":58.503132362656736},{"$f":"SUMPRODUCT(IF($K268:AD268<AE$7*AE29*AE$26,AE$7*AE29*AE$26,$K268:AD268),$K56:AD56)","v":59.882887261691486},{"$f":"SUMPRODUCT(IF($K268:AE268<AF$7*AF29,AF$7*AF29*AF$26,$K268:AE268),$K56:AE56)","v":61.255743386231067},{"$f":"SUMPRODUCT(IF($K268:AF268<AG$7*AG29,AG$7*AG29*AG$26,$K268:AF268),$K56:AF56)","v":61.255743386231067},{"$f":"SUMPRODUCT(IF($K268:AG268<AH$7*AH29,AH$7*AH29*AH$26,$K268:AG268),$K56:AG56)","v":61.255743386231067},{"$f":"SUMPRODUCT(IF($K268:AH268<AI$7*AI29,AI$7*AI29*AI$26,$K268:AH268),$K56:AH56)","v":61.255743386231067}]
["259_01",null,null,null,"Gas",null,null,null,null,null,null,{"$f":"SUMPRODUCT(IF($K269:K269<L$7*L30*L$26,L$7*L30*L$26,$K269:K269),$K57:K57)","v":3.4927837072742229},{"$f":"SUMPRODUCT(IF($K269:L269<M$7*M30*M$26,M$7*M30*M$26,$K269:L269),$K57:L57)","v":3.8137038836014456},{"$f":"SUMPRODUCT(IF($K269:M269<N$7*N30*N$26,N$7*N30*N$26,$K269:M269),$K57:M57)","v":3.9238589545267382},{"$f":"SUMPRODUCT(IF($K269:N269<O$7*O30*O$26,O$7*O30*O$26,$K269:N269),$K57:N57)","v":4.3068098187434902},{"$f":"SUMPRODUCT(IF($K269:O269<P$7*P30*P$26,P$7*P30*P$26,$K269:O269),$K57:O57)","v":4.4325453524946568},{"$f":"SUMPRODUCT(IF($K269:P269<Q$7*Q30*Q$26,Q$7*Q30*Q$26,$K269:P269),$K57:P57)","v":4.5563948532395564},{"$f":"SUMPRODUCT(IF($K269:Q269<R$7*R30*R$26,R$7*R30*R$26,$K269:Q269),$K57:Q57)","v":4.6783866114732824},{"$f":"SUMPRODUCT(IF($K269:R269<S$7*S30*S$26,S$7*S30*S$26,$K269:R269),$K57:R57)","v":4.7985484933335023},{"$f":"SUMPRODUCT(IF($K269:S269<T$7*T30*T$26,T$7*T30*T$26,$K269:S269),$K57:S57)","v":4.9169079469658188},{"$f":"SUMPRODUCT(IF($K269:T269<U$7*U30*U$26,U$7*U30*U$26,$K269:T269),$K57:T57)","v":5.0392775607375517},{"$f":"SUMPRODUCT(IF($K269:U269<V$7*V30*V$26,V$7*V30*V$26,$K269:U269),$K57:U57)","v":5.6652797502916767},{"$f":"SUMPRODUCT(IF($K269:V269<W$7*W30*W$26,W$7*W30*W$26,$K269:V269),$K57:V57)","v":6.3257248523407537},{"$f":"SUMPRODUCT(IF($K269:W269<X$7*X30*X$26,X$7*X30*X$26,$K269:W269),$K57:W57)","v":7.0250527169890145},{"$f":"SUMPRODUCT(IF($K269:X269<Y$7*Y30*Y$26,Y$7*Y30*Y$26,$K269:X269),$K57:X57)","v":7.7632546785157954},{"$f":"SUMPRODUCT(IF($K269:Y269<Z$7*Z30*Z$26,Z$7*Z30*Z$26,$K269:Y269),$K57:Y57)","v":8.5349708334723058},{"$f":"SUMPRODUCT(IF($K269:Z269<AA$7*AA30*AA$26,AA$7*AA30*AA$26,$K269:Z269),$K57:Z57)","v":9.3408860788937513},{"$f":"SUMPRODUCT(IF($K269:AA269<AB$7*AB30*AB$26,AB$7*AB30*AB$26,$K269:AA269),$K57:AA57)","v":10.182031795180384},{"$f":"SUMPRODUCT(IF($K269:AB269<AC$7*AC30*AC$26,AC$7*AC30*AC$26,$K269:AB269),$K57:AB57)","v":11.059465295006436},{"$f":"SUMPRODUCT(IF($K269:AC269<AD$7*AD30*AD$26,AD$7*AD30*AD$26,$K269:AC269),$K57:AC57)","v":11.974270409512595},{"$f":"SUMPRODUCT(IF($K269:AD269<AE$7*AE30*AE$26,AE$7*AE30*AE$26,$K269:AD269),$K57:AD57)","v":12.927558086853786},"v2.1.37"]
["260_01",null,null,null,"Biomasse",null,null,null,null,null,null,{"$f":"SUMPRODUCT(IF($K270:K270<L$7*L31*L$26,L$7*L31*L$26,$K270:K270),$K58:K58)","v":2.0699639930535656},{"$f":"SUMPRODUCT(IF($K270:L270<M$7*M31*M$26,M$7*M31*M$26,$K270:L270),$K58:L58)","v":28.006595224580483},{"$f":"SUMPRODUCT(IF($K270:M270<N$7*N31*N$26,N$7*N31*N$26,$K270:M270),$K58:M58)","v":60.99275844135353},{"$f":"SUMPRODUCT(IF($K270:N270<O$7*O31*O$26,O$7*O31*O$26,$K270:N270),$K58:N58)","v":110.49734026126345},{"$f":"SUMPRODUCT(IF($K270:O270<P$7*P31*P$26,P$7*P31*P$26,$K270:O270),$K58:O58)","v":139.02510624376688},{"$f":"SUMPRODUCT(IF($K270:P270<Q$7*Q31*Q$26,Q$7*Q31*Q$26,$K270:P270),$K58:P58)","v":163.85561272092309},{"$f":"SUMPRODUCT(IF($K270:Q270<R$7*R31*R$26,R$7*R31*R$26,$K270:Q270),$K58:Q58)","v":168.55208867681935},{"$f":"SUMPRODUCT(IF($K270:R270<S$7*S31*S$26,S$7*S31*S$26,$K270:R270),$K58:R58)","v":173.88782792470462},{"$f":"SUMPRODUCT(IF($K270:S270<T$7*T31*T$26,T$7*T31*T$26,$K270:S270),$K58:S58)","v":179.5236138590748},{"$f":"SUMPRODUCT(IF($K270:T270<U$7*U31*U$26,U$7*U31*U$26,$K270:T270),$K58:T58)","v":185.48198877695248},{"$f":"SUMPRODUCT(IF($K270:U270<V$7*V31*V$26,V$7*V31*V$26,$K270:U270),$K58:U58)","v":213.81090999553481},{"$f":"SUMPRODUCT(IF($K270:V270<W$7*W31*W$26,W$7*W31*W$26,$K270:V270),$K58:V58)","v":241.85235347968361},{"$f":"SUMPRODUCT(IF($K270:W270<X$7*X31*X$26,X$7*X31*X$26,$K270:W270),$K58:W58)","v":269.60858584672724},{"$f":"SUMPRODUCT(IF($K270:X270<Y$7*Y31*Y$26,Y$7*Y31*Y$26,$K270:X270),$K58:X58)","v":297.08185106683572},{"$f":"SUMPRODUCT(IF($K270:Y270<Z$7*Z31*Z$26,Z$7*Z31*Z$26,$K270:Y270),$K58:Y58)","v":324.2743706893026},{"$f":"SUMPRODUCT(IF($K270:Z270<AA$7*AA31*AA$26,AA$7*AA31*AA$26,$K270:Z270),$K58:Z58)","v":351.18834406656595},{"$f":"SUMPRODUCT(IF($K270:AA270<AB$7*AB31*AB$26,AB$7*AB31*AB$26,$K270:AA270),$K58:AA58)","v":377.82594857599099},{"$f":"SUMPRODUCT(IF($K270:AB270<AC$7*AC31*AC$26,AC$7*AC31*AC$26,$K270:AB270),$K58:AB58)","v":404.18933983943691},{"$f":"SUMPRODUCT(IF($K270:AC270<AD$7*AD31*AD$26,AD$7*AD31*AD$26,$K270:AC270),$K58:AC58)","v":430.28065194062947},{"$f":"SUMPRODUCT(IF($K270:AD270<AE$7*AE31*AE$26,AE$7*AE31*AE$26,$K270:AD270),$K58:AD58)","v":456.10199764036213},"v2.1.37"]
["261_01",null,null,null,"Geothermie",null,null,null,null,null,null,{"$f":"SUMPRODUCT(IF($K271:K271<L$7*L32*L$26,L$7*L32*L$26,$K271:K271),$K59:K59)","v":0},{"$f":"SUMPRODUCT(IF($K271:L271<M$7*M32*M$26,M$7*M32*M$26,$K271:L271),$K59:L59)","v":1.1924579582130115},{"$f":"SUMPRODUCT(IF($K271:M271<N$7*N32*N$26,N$7*N32*N$26,$K271:M271),$K59:M59)","v":1.6816714795311702},{"$f":"SUMPRODUCT(IF($K271:N271<O$7*O32*O$26,O$7*O32*O$26,$K271:N271),$K59:N59)","v":2.9047052828265674},{"$f":"SUMPRODUCT(IF($K271:O271<P$7*P32*P$26,P$7*P32*P$26,$K271:O271),$K59:O59)","v":3.8831323254628849},{"$f":"SUMPRODUCT(IF($K271:P271<Q$7*Q32*Q$26,Q$7*Q32*Q$26,$K271:P271),$K59:P59)","v":5.1061661287582822},{"$f":"SUMPRODUCT(IF($K271:Q271<R$7*R32*R$26,R$7*R32*R$26,$K271:Q271),$K59:Q59)","v":5.1061661287582822},{"$f":"SUMPRODUCT(IF($K271:R271<S$7*S32*S$26,S$7*S32*S$26,$K271:R271),$K59:R59)","v":6.209954136232378},{"$f":"SUMPRODUCT(IF($K271:S271<T$7*T32*T$26,T$7*T32*T$26,$K271:S271),$K59:S59)","v":7.2585527433327695},{"$f":"SUMPRODUCT(IF($K271:T271<U$7*U32*U$26,U$7*U32*U$26,$K271:T271),$K59:T59)","v":7.2585527433327695},{"$f":"SUMPRODUCT(IF($K271:U271<V$7*V32*V$26,V$7*V32*V$26,$K271:U271),$K59:U59)","v":9.1512732291489751},{"$f":"SUMPRODUCT(IF($K271:V271<W$7*W32*W$26,W$7*W32*W$26,$K271:V271),$K59:V59)","v":10.94935769067437},{"$f":"SUMPRODUCT(IF($K271:W271<X$7*X32*X$26,X$7*X32*X$26,$K271:W271),$K59:W59)","v":12.657537929123496},{"$f":"SUMPRODUCT(IF($K271:X271<Y$7*Y32*Y$26,Y$7*Y32*Y$26,$K271:X271),$K59:X59)","v":14.280309155650166},{"$f":"SUMPRODUCT(IF($K271:Y271<Z$7*Z32*Z$26,Z$7*Z32*Z$26,$K271:Y271),$K59:Y59)","v":15.821941820850501},{"$f":"SUMPRODUCT(IF($K271:Z271<AA$7*AA32*AA$26,AA$7*AA32*AA$26,$K271:Z271),$K59:Z59)","v":17.286492852790818},{"$f":"SUMPRODUCT(IF($K271:AA271<AB$7*AB32*AB$26,AB$7*AB32*AB$26,$K271:AA271),$K59:AA59)","v":18.677816333134121},{"$f":"SUMPRODUCT(IF($K271:AB271<AC$7*AC32*AC$26,AC$7*AC32*AC$26,$K271:AB271),$K59:AB59)","v":19.999573639460259},{"$f":"SUMPRODUCT(IF($K271:AC271<AD$7*AD32*AD$26,AD$7*AD32*AD$26,$K271:AC271),$K59:AC59)","v":21.255243080470088},{"$f":"SUMPRODUCT(IF($K271:AD271<AE$7*AE32*AE$26,AE$7*AE32*AE$26,$K271:AD271),$K59:AD59)","v":22.448129049429426},"v2.1.37"]
["262_01",null,null,null,"Wind Onshore",null,null,null,null,null,null,{"$f":"SUMPRODUCT(IF($K272:K272<L$7*L33*L$26,L$7*L33*L$26,$K272:K272),$K60:K60)","v":292.12723744645655},{"$f":"SUMPRODUCT(IF($K272:L272<M$7*M33*M$26,M$7*M33*M$26,$K272:L272),$K60:L60)","v":682.57374293506336},{"$f":"SUMPRODUCT(IF($K272:M272<N$7*N33*N$26,N$7*N33*N$26,$K272:M272),$K60:M60)","v":1092.0766670535813},{"$f":"SUMPRODUCT(IF($K272:N272<O$7*O33*O$26,O$7*O33*O$26,$K272:N272),$K60:N60)","v":1345.0347587325837},{"$f":"SUMPRODUCT(IF($K272:O272<P$7*P33*P$26,P$7*P33*P$26,$K272:O272),$K60:O60)","v":1438.2648783666441},{"$f":"SUMPRODUCT(IF($K272:P272<Q$7*Q33*Q$26,Q$7*Q33*Q$26,$K272:P272),$K60:P60)","v":1529.890494130191},{"$f":"SUMPRODUCT(IF($K272:Q272<R$7*R33*R$26,R$7*R33*R$26,$K272:Q272),$K60:Q60)","v":1619.9116060232241},{"$f":"SUMPRODUCT(IF($K272:R272<S$7*S33*S$26,S$7*S33*S$26,$K272:R272),$K60:R60)","v":1737.8004167199165},{"$f":"SUMPRODUCT(IF($K272:S272<T$7*T33*T$26,T$7*T33*T$26,$K272:S272),$K60:S60)","v":1882.4872569732593},{"$f":"SUMPRODUCT(IF($K272:T272<U$7*U33*U$26,U$7*U33*U$26,$K272:T272),$K60:T60)","v":2024.4999241090791},{"$f":"SUMPRODUCT(IF($K272:U272<V$7*V33*V$26,V$7*V33*V$26,$K272:U272),$K60:U60)","v":2163.8384181273759},{"$f":"SUMPRODUCT(IF($K272:V272<W$7*W33*W$26,W$7*W33*W$26,$K272:V272),$K60:V60)","v":2300.5027390281502},{"$f":"SUMPRODUCT(IF($K272:W272<X$7*X33*X$26,X$7*X33*X$26,$K272:W272),$K60:W60)","v":2434.4928868114016},{"$f":"SUMPRODUCT(IF($K272:X272<Y$7*Y33*Y$26,Y$7*Y33*Y$26,$K272:X272),$K60:X60)","v":2565.80886147713},{"$f":"SUMPRODUCT(IF($K272:Y272<Z$7*Z33*Z$26,Z$7*Z33*Z$26,$K272:Y272),$K60:Y60)","v":2694.4506630253354},{"$f":"SUMPRODUCT(IF($K272:Z272<AA$7*AA33*AA$26,AA$7*AA33*AA$26,$K272:Z272),$K60:Z60)","v":2820.4182914560179},{"$f":"SUMPRODUCT(IF($K272:AA272<AB$7*AB33*AB$26,AB$7*AB33*AB$26,$K272:AA272),$K60:AA60)","v":2943.7117467691778},{"$f":"SUMPRODUCT(IF($K272:AB272<AC$7*AC33*AC$26,AC$7*AC33*AC$26,$K272:AB272),$K60:AB60)","v":3064.3310289648148},{"$f":"SUMPRODUCT(IF($K272:AC272<AD$7*AD33*AD$26,AD$7*AD33*AD$26,$K272:AC272),$K60:AC60)","v":3182.2761380429288},{"$f":"SUMPRODUCT(IF($K272:AD272<AE$7*AE33*AE$26,AE$7*AE33*AE$26,$K272:AD272),$K60:AD60)","v":3297.5470740035198},"v2.1.37"]
["263_01",null,null,null,"Wind Offshore",null,null,null,null,null,null,{"$f":"SUMPRODUCT(IF($K273:K273<L$7*L34*L$26,L$7*L34*L$26,$K273:K273),$K61:K61)","v":411.48851964906595},{"$f":"SUMPRODUCT(IF($K273:L273<M$7*M34*M$26,M$7*M34*M$26,$K273:L273),$K61:L61)","v":561.47536718237177},{"$f":"SUMPRODUCT(IF($K273:M273<N$7*N34*N$26,N$7*N34*N$26,$K273:M273),$K61:M61)","v":807.40611046660592},{"$f":"SUMPRODUCT(IF($K273:N273<O$7*O34*O$26,O$7*O34*O$26,$K273:N273),$K61:N61)","v":944.80328098760867},{"$f":"SUMPRODUCT(IF($K273:O273<P$7*P34*P$26,P$7*P34*P$26,$K273:O273),$K61:O61)","v":1148.584979160338},{"$f":"SUMPRODUCT(IF($K273:P273<Q$7*Q34*Q$26,Q$7*Q34*Q$26,$K273:P273),$K61:P61)","v":1148.584979160338},{"$f":"SUMPRODUCT(IF($K273:Q273<R$7*R34*R$26,R$7*R34*R$26,$K273:Q273),$K61:Q61)","v":1148.584979160338},{"$f":"SUMPRODUCT(IF($K273:R273<S$7*S34*S$26,S$7*S34*S$26,$K273:R273),$K61:R61)","v":1187.463301142838},{"$f":"SUMPRODUCT(IF($K273:S273<T$7*T34*T$26,T$7*T34*T$26,$K273:S273),$K61:S61)","v":1220.1886772871087},{"$f":"SUMPRODUCT(IF($K273:T273<U$7*U34*U$26,U$7*U34*U$26,$K273:T273),$K61:T61)","v":1345.620444806046},{"$f":"SUMPRODUCT(IF($K273:U273<V$7*V34*V$26,V$7*V34*V$26,$K273:U273),$K61:U61)","v":1441.8434520329984},{"$f":"SUMPRODUCT(IF($K273:V273<W$7*W34*W$26,W$7*W34*W$26,$K273:V273),$K61:V61)","v":1537.734052507712},{"$f":"SUMPRODUCT(IF($K273:W273<X$7*X34*X$26,X$7*X34*X$26,$K273:W273),$K61:W61)","v":1633.2606238509939},{"$f":"SUMPRODUCT(IF($K273:X273<Y$7*Y34*Y$26,Y$7*Y34*Y$26,$K273:X273),$K61:X61)","v":1728.3906698037943},{"$f":"SUMPRODUCT(IF($K273:Y273<Z$7*Z34*Z$26,Z$7*Z34*Z$26,$K273:Y273),$K61:Y61)","v":1823.0908011258464},{"$f":"SUMPRODUCT(IF($K273:Z273<AA$7*AA34*AA$26,AA$7*AA34*AA$26,$K273:Z273),$K61:Z61)","v":1917.3267161178885},{"$f":"SUMPRODUCT(IF($K273:AA273<AB$7*AB34*AB$26,AB$7*AB34*AB$26,$K273:AA273),$K61:AA61)","v":2011.0631807604727},{"$f":"SUMPRODUCT(IF($K273:AB273<AC$7*AC34*AC$26,AC$7*AC34*AC$26,$K273:AB273),$K61:AB61)","v":2104.2640084622421},{"$f":"SUMPRODUCT(IF($K273:AC273<AD$7*AD34*AD$26,AD$7*AD34*AD$26,$K273:AC273),$K61:AC61)","v":2196.892039410428},{"$f":"SUMPRODUCT(IF($K273:AD273<AE$7*AE34*AE$26,AE$7*AE34*AE$26,$K273:AD273),$K61:AD61)","v":2288.9091195161895},"v2.1.37"]
["264_01",null,null,null,"Solar",null,null,null,null,null,null,{"$f":"SUMPRODUCT(IF($K274:K274<L$7*L35*L$26,L$7*L35*L$26,$K274:K274),$K62:K62)","v":152.46975885554093},{"$f":"SUMPRODUCT(IF($K274:L274<M$7*M35*M$26,M$7*M35*M$26,$K274:L274),$K62:L62)","v":313.55942774230448},{"$f":"SUMPRODUCT(IF($K274:M274<N$7*N35*N$26,N$7*N35*N$26,$K274:M274),$K62:M62)","v":534.33564901268812},{"$f":"SUMPRODUCT(IF($K274:N274<O$7*O35*O$26,O$7*O35*O$26,$K274:N274),$K62:N62)","v":792.60889873306144},{"$f":"SUMPRODUCT(IF($K274:O274<P$7*P35*P$26,P$7*P35*P$26,$K274:O274),$K62:O62)","v":1079.9500196461049},{"$f":"SUMPRODUCT(IF($K274:P274<Q$7*Q35*Q$26,Q$7*Q35*Q$26,$K274:P274),$K62:P62)","v":1440.9570321486049},{"$f":"SUMPRODUCT(IF($K274:Q274<R$7*R35*R$26,R$7*R35*R$26,$K274:Q274),$K62:Q62)","v":1856.3161678742299},{"$f":"SUMPRODUCT(IF($K274:R274<S$7*S35*S$26,S$7*S35*S$26,$K274:R274),$K62:R62)","v":2185.7881924265739},{"$f":"SUMPRODUCT(IF($K274:S274<T$7*T35*T$26,T$7*T35*T$26,$K274:S274),$K62:S62)","v":2500.8398109155964},{"$f":"SUMPRODUCT(IF($K274:T274<U$7*U35*U$26,U$7*U35*U$26,$K274:T274),$K62:T62)","v":2805.7465548396685},{"$f":"SUMPRODUCT(IF($K274:U274<V$7*V35*V$26,V$7*V35*V$26,$K274:U274),$K62:U62)","v":3100.4284210289461},{"$f":"SUMPRODUCT(IF($K274:V274<W$7*W35*W$26,W$7*W35*W$26,$K274:V274),$K62:V62)","v":3385.4310454375586},{"$f":"SUMPRODUCT(IF($K274:W274<X$7*X35*X$26,X$7*X35*X$26,$K274:W274),$K62:W62)","v":3660.9416555627545},{"$f":"SUMPRODUCT(IF($K274:X274<Y$7*Y35*Y$26,Y$7*Y35*Y$26,$K274:X274),$K62:X62)","v":3927.3980176886107},{"$f":"SUMPRODUCT(IF($K274:Y274<Z$7*Z35*Z$26,Z$7*Z35*Z$26,$K274:Y274),$K62:Y62)","v":4184.8605180979648},{"$f":"SUMPRODUCT(IF($K274:Z274<AA$7*AA35*AA$26,AA$7*AA35*AA$26,$K274:Z274),$K62:Z62)","v":4433.8345540544606},{"$f":"SUMPRODUCT(IF($K274:AA274<AB$7*AB35*AB$26,AB$7*AB35*AB$26,$K274:AA274),$K62:AA62)","v":4674.7607820099411},{"$f":"SUMPRODUCT(IF($K274:AB274<AC$7*AC35*AC$26,AC$7*AC35*AC$26,$K274:AB274),$K62:AB62)","v":4907.3563111956137},{"$f":"SUMPRODUCT(IF($K274:AC274<AD$7*AD35*AD$26,AD$7*AD35*AD$26,$K274:AC274),$K62:AC62)","v":5131.5641845637201},{"$f":"SUMPRODUCT(IF($K274:AD274<AE$7*AE35*AE$26,AE$7*AE35*AE$26,$K274:AD274),$K62:AD62)","v":5348.0301980723016},"v2.1.37"]
["265_01"]
["257_02",null,null,null,"Mittlerer Vergütungssatz für ab 2015 gebaute Anlagen (nominal) [Euro/MWh]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.29"]
["258_02",null,null,null,"Wasser",null,null,null,null,null,{"$f":"K277","v":108.98349792317278},{"$f":"(L286+IF(L268<L$7*L29*L$26,L$7*L29*L$26,L268)*L56/2) / (SUM($K56:K56)+L56/2)","v":109.14158270361283},{"$f":"(M286+IF(M268<M$7*M29*M$26,M$7*M29*M$26,M268)*M56/2) / (SUM($K56:L56)+M56/2)","v":109.34258268375527},{"$f":"(N286+IF(N268<N$7*N29*N$26,N$7*N29*N$26,N268)*N56/2) / (SUM($K56:M56)+N56/2)","v":109.52466752639295},{"$f":"(O286+IF(O268<O$7*O29*O$26,O$7*O29*O$26,O268)*O56/2) / (SUM($K56:N56)+O56/2)","v":109.7668812704765},{"$f":"(P286+IF(P268<P$7*P29*P$26,P$7*P29*P$26,P268)*P56/2) / (SUM($K56:O56)+P56/2)","v":109.9524227421732},{"$f":"(Q286+IF(Q268<Q$7*Q29*Q$26,Q$7*Q29*Q$26,Q268)*Q56/2) / (SUM($K56:P56)+Q56/2)","v":110.07960709662602},{"$f":"(R286+IF(R268<R$7*R29*R$26,R$7*R29*R$26,R268)*R56/2) / (SUM($K56:Q56)+R56/2)","v":110.17883710413265},{"$f":"(S286+IF(S268<S$7*S29*S$26,S$7*S29*S$26,S268)*S56/2) / (SUM($K56:R56)+S56/2)","v":110.25296366662886},{"$f":"(T286+IF(T268<T$7*T29*T$26,T$7*T29*T$26,T268)*T56/2) / (SUM($K56:S56)+T56/2)","v":110.30447420292569},{"$f":"(U286+IF(U268<U$7*U29*U$26,U$7*U29*U$26,U268)*U56/2) / (SUM($K56:T56)+U56/2)","v":110.33554872286587},{"$f":"(V286+IF(V268<V$7*V29*V$26,V$7*V29*V$26,V268)*V56/2) / (SUM($K56:U56)+V56/2)","v":110.34810583194505},{"$f":"(W286+IF(W268<W$7*W29*W$26,W$7*W29*W$26,W268)*W56/2) / (SUM($K56:V56)+W56/2)","v":110.34384071470508},{"$f":"(X286+IF(X268<X$7*X29*X$26,X$7*X29*X$26,X268)*X56/2) / (SUM($K56:W56)+X56/2)","v":110.3242566824713},{"$f":"(Y286+IF(Y268<Y$7*Y29*Y$26,Y$7*Y29*Y$26,Y268)*Y56/2) / (SUM($K56:X56)+Y56/2)","v":110.29069152264582},{"$f":"(Z286+IF(Z268<Z$7*Z29*Z$26,Z$7*Z29*Z$26,Z268)*Z56/2) / (SUM($K56:Y56)+Z56/2)","v":110.24433962221011},{"$f":"(AA286+IF(AA268<AA$7*AA29*AA$26,AA$7*AA29*AA$26,AA268)*AA56/2) / (SUM($K56:Z56)+AA56/2)","v":110.18627063551897},{"$f":"(AB286+IF(AB268<AB$7*AB29*AB$26,AB$7*AB29*AB$26,AB268)*AB56/2) / (SUM($K56:AA56)+AB56/2)","v":110.11744531015442},{"$f":"(AC286+IF(AC268<AC$7*AC29*AC$26,AC$7*AC29*AC$26,AC268)*AC56/2) / (SUM($K56:AB56)+AC56/2)","v":110.03872896310581},{"$f":"(AD286+IF(AD268<AD$7*AD29*AD$26,AD$7*AD29*AD$26,AD268)*AD56/2) / (SUM($K56:AC56)+AD56/2)","v":109.95090300444774},{"$f":"(AE286+IF(AE268<AE$7*AE29*AE$26,AE$7*AE29*AE$26,AE268)*AE56/2) / (SUM($K56:AD56)+AE56/2)","v":109.85467483076951},"v2.1.37"]
["259_02",null,null,null,"Gas",null,null,null,null,null,{"$f":"K278","v":76.291636609895519},{"$f":"(L287+IF(L269<L$7*L30*L$26,L$7*L30*L$26,L269)*L57/2) / (SUM($K57:K57)+L57/2)","v":76.38933998489982},{"$f":"(M287+IF(M269<M$7*M30*M$26,M$7*M30*M$26,M269)*M57/2) / (SUM($K57:L57)+M57/2)","v":76.283252209640096},{"$f":"(N287+IF(N269<N$7*N30*N$26,N$7*N30*N$26,N269)*N57/2) / (SUM($K57:M57)+N57/2)","v":75.419389118409427},{"$f":"(O287+IF(O269<O$7*O30*O$26,O$7*O30*O$26,O269)*O57/2) / (SUM($K57:N57)+O57/2)","v":74.611166643087941},{"$f":"(P287+IF(P269<P$7*P30*P$26,P$7*P30*P$26,P269)*P57/2) / (SUM($K57:O57)+P57/2)","v":74.207808058434125},{"$f":"(Q287+IF(Q269<Q$7*Q30*Q$26,Q$7*Q30*Q$26,Q269)*Q57/2) / (SUM($K57:P57)+Q57/2)","v":73.800318581281104},{"$f":"(R287+IF(R269<R$7*R30*R$26,R$7*R30*R$26,R269)*R57/2) / (SUM($K57:Q57)+R57/2)","v":73.389516965638364},{"$f":"(S287+IF(S269<S$7*S30*S$26,S$7*S30*S$26,S269)*S57/2) / (SUM($K57:R57)+S57/2)","v":72.976117239276434},{"$f":"(T287+IF(T269<T$7*T30*T$26,T$7*T30*T$26,T269)*T57/2) / (SUM($K57:S57)+T57/2)","v":72.567012809277202},{"$f":"(U287+IF(U269<U$7*U30*U$26,U$7*U30*U$26,U269)*U57/2) / (SUM($K57:T57)+U57/2)","v":71.614677178040779},{"$f":"(V287+IF(V269<V$7*V30*V$26,V$7*V30*V$26,V269)*V57/2) / (SUM($K57:U57)+V57/2)","v":70.634809885842628},{"$f":"(W287+IF(W269<W$7*W30*W$26,W$7*W30*W$26,W269)*W57/2) / (SUM($K57:V57)+W57/2)","v":70.227992368719626},{"$f":"(X287+IF(X269<X$7*X30*X$26,X$7*X30*X$26,X269)*X57/2) / (SUM($K57:W57)+X57/2)","v":70.27230394116809},{"$f":"(Y287+IF(Y269<Y$7*Y30*Y$26,Y$7*Y30*Y$26,Y269)*Y57/2) / (SUM($K57:X57)+Y57/2)","v":70.649562934628094},{"$f":"(Z287+IF(Z269<Z$7*Z30*Z$26,Z$7*Z30*Z$26,Z269)*Z57/2) / (SUM($K57:Y57)+Z57/2)","v":71.236578950739641},{"$f":"(AA287+IF(AA269<AA$7*AA30*AA$26,AA$7*AA30*AA$26,AA269)*AA57/2) / (SUM($K57:Z57)+AA57/2)","v":71.991701288491399},{"$f":"(AB287+IF(AB269<AB$7*AB30*AB$26,AB$7*AB30*AB$26,AB269)*AB57/2) / (SUM($K57:AA57)+AB57/2)","v":72.88720068664648},{"$f":"(AC287+IF(AC269<AC$7*AC30*AC$26,AC$7*AC30*AC$26,AC269)*AC57/2) / (SUM($K57:AB57)+AC57/2)","v":73.902692055123751},{"$f":"(AD287+IF(AD269<AD$7*AD30*AD$26,AD$7*AD30*AD$26,AD269)*AD57/2) / (SUM($K57:AC57)+AD57/2)","v":75.022906667492435},{"$f":"(AE287+IF(AE269<AE$7*AE30*AE$26,AE$7*AE30*AE$26,AE269)*AE57/2) / (SUM($K57:AD57)+AE57/2)","v":76.236230143040757},"v2.1.37"]
["260_02",null,null,null,"Biomasse",null,null,null,null,null,164.65791072153709,{"$f":"(L288+IF(L270<L$7*L31*L$26,L$7*L31*L$26,L270)*L58/2) / (SUM($K58:K58)+L58/2)","v":169.63501298146454},{"$f":"(M288+IF(M270<M$7*M31*M$26,M$7*M31*M$26,M270)*M58/2) / (SUM($K58:L58)+M58/2)","v":161.68160566975104},{"$f":"(N288+IF(N270<N$7*N31*N$26,N$7*N31*N$26,N270)*N58/2) / (SUM($K58:M58)+N58/2)","v":154.98979240889147},{"$f":"(O288+IF(O270<O$7*O31*O$26,O$7*O31*O$26,O270)*O58/2) / (SUM($K58:N58)+O58/2)","v":152.47690442717095},{"$f":"(P288+IF(P270<P$7*P31*P$26,P$7*P31*P$26,P270)*P58/2) / (SUM($K58:O58)+P58/2)","v":150.87754099118581},{"$f":"(Q288+IF(Q270<Q$7*Q31*Q$26,Q$7*Q31*Q$26,Q270)*Q58/2) / (SUM($K58:P58)+Q58/2)","v":150.03999682853441},{"$f":"(R288+IF(R270<R$7*R31*R$26,R$7*R31*R$26,R270)*R58/2) / (SUM($K58:Q58)+R58/2)","v":149.89968161478666},{"$f":"(S288+IF(S270<S$7*S31*S$26,S$7*S31*S$26,S270)*S58/2) / (SUM($K58:R58)+S58/2)","v":149.65798785030753},{"$f":"(T288+IF(T270<T$7*T31*T$26,T$7*T31*T$26,T270)*T58/2) / (SUM($K58:S58)+T58/2)","v":149.31948693958404},{"$f":"(U288+IF(U270<U$7*U31*U$26,U$7*U31*U$26,U270)*U58/2) / (SUM($K58:T58)+U58/2)","v":148.57628006620368},{"$f":"(V288+IF(V270<V$7*V31*V$26,V$7*V31*V$26,V270)*V58/2) / (SUM($K58:U58)+V58/2)","v":147.58512658435836},{"$f":"(W288+IF(W270<W$7*W31*W$26,W$7*W31*W$26,W270)*W58/2) / (SUM($K58:V58)+W58/2)","v":146.65712333105969},{"$f":"(X288+IF(X270<X$7*X31*X$26,X$7*X31*X$26,X270)*X58/2) / (SUM($K58:W58)+X58/2)","v":145.77393708210533},{"$f":"(Y288+IF(Y270<Y$7*Y31*Y$26,Y$7*Y31*Y$26,Y270)*Y58/2) / (SUM($K58:X58)+Y58/2)","v":144.92406571762754},{"$f":"(Z288+IF(Z270<Z$7*Z31*Z$26,Z$7*Z31*Z$26,Z270)*Z58/2) / (SUM($K58:Y58)+Z58/2)","v":144.09992368914396},{"$f":"(AA288+IF(AA270<AA$7*AA31*AA$26,AA$7*AA31*AA$26,AA270)*AA58/2) / (SUM($K58:Z58)+AA58/2)","v":143.29630241117883},{"$f":"(AB288+IF(AB270<AB$7*AB31*AB$26,AB$7*AB31*AB$26,AB270)*AB58/2) / (SUM($K58:AA58)+AB58/2)","v":142.50950401638022},{"$f":"(AC288+IF(AC270<AC$7*AC31*AC$26,AC$7*AC31*AC$26,AC270)*AC58/2) / (SUM($K58:AB58)+AC58/2)","v":141.73682823118455},{"$f":"(AD288+IF(AD270<AD$7*AD31*AD$26,AD$7*AD31*AD$26,AD270)*AD58/2) / (SUM($K58:AC58)+AD58/2)","v":140.97625511657151},{"$f":"(AE288+IF(AE270<AE$7*AE31*AE$26,AE$7*AE31*AE$26,AE270)*AE58/2) / (SUM($K58:AD58)+AE58/2)","v":140.32177012245393},"v2.1.37"]
["261_02",null,null,null,"Geothermie",null,null,null,null,null,233.92160200222122,{"$f":"(L289+IF(L271<L$7*L32*L$26,L$7*L32*L$26,L271)*L59/2) / (SUM($K59:K59)+L59/2)","v":238.49159164260237},{"$f":"(M289+IF(M271<M$7*M32*M$26,M$7*M32*M$26,M271)*M59/2) / (SUM($K59:L59)+M59/2)","v":239.51078647868187},{"$f":"(N289+IF(N271<N$7*N32*N$26,N$7*N32*N$26,N271)*N59/2) / (SUM($K59:M59)+N59/2)","v":241.38825065040729},{"$f":"(O289+IF(O271<O$7*O32*O$26,O$7*O32*O$26,O271)*O59/2) / (SUM($K59:N59)+O59/2)","v":242.42277172462332},{"$f":"(P289+IF(P271<P$7*P32*P$26,P$7*P32*P$26,P271)*P59/2) / (SUM($K59:O59)+P59/2)","v":242.95401227624777},{"$f":"(Q289+IF(Q271<Q$7*Q32*Q$26,Q$7*Q32*Q$26,Q271)*Q59/2) / (SUM($K59:P59)+Q59/2)","v":243.15076803610867},{"$f":"(R289+IF(R271<R$7*R32*R$26,R$7*R32*R$26,R271)*R59/2) / (SUM($K59:Q59)+R59/2)","v":240.76851627639704},{"$f":"(S289+IF(S271<S$7*S32*S$26,S$7*S32*S$26,S271)*S59/2) / (SUM($K59:R59)+S59/2)","v":236.28959437833592},{"$f":"(T289+IF(T271<T$7*T32*T$26,T$7*T32*T$26,T271)*T59/2) / (SUM($K59:S59)+T59/2)","v":234.14686268815382},{"$f":"(U289+IF(U271<U$7*U32*U$26,U$7*U32*U$26,U271)*U59/2) / (SUM($K59:T59)+U59/2)","v":227.91424961780197},{"$f":"(V289+IF(V271<V$7*V32*V$26,V$7*V32*V$26,V271)*V59/2) / (SUM($K59:U59)+V59/2)","v":218.48511869373201},{"$f":"(W289+IF(W271<W$7*W32*W$26,W$7*W32*W$26,W271)*W59/2) / (SUM($K59:V59)+W59/2)","v":210.7758537481952},{"$f":"(X289+IF(X271<X$7*X32*X$26,X$7*X32*X$26,X271)*X59/2) / (SUM($K59:W59)+X59/2)","v":204.07459912707318},{"$f":"(Y289+IF(Y271<Y$7*Y32*Y$26,Y$7*Y32*Y$26,Y271)*Y59/2) / (SUM($K59:X59)+Y59/2)","v":198.04112484539908},{"$f":"(Z289+IF(Z271<Z$7*Z32*Z$26,Z$7*Z32*Z$26,Z271)*Z59/2) / (SUM($K59:Y59)+Z59/2)","v":192.49089926535649},{"$f":"(AA289+IF(AA271<AA$7*AA32*AA$26,AA$7*AA32*AA$26,AA271)*AA59/2) / (SUM($K59:Z59)+AA59/2)","v":187.31411034335906},{"$f":"(AB289+IF(AB271<AB$7*AB32*AB$26,AB$7*AB32*AB$26,AB271)*AB59/2) / (SUM($K59:AA59)+AB59/2)","v":182.44051873865271},{"$f":"(AC289+IF(AC271<AC$7*AC32*AC$26,AC$7*AC32*AC$26,AC271)*AC59/2) / (SUM($K59:AB59)+AC59/2)","v":177.82248586176874},{"$f":"(AD289+IF(AD271<AD$7*AD32*AD$26,AD$7*AD32*AD$26,AD271)*AD59/2) / (SUM($K59:AC59)+AD59/2)","v":173.42607988055366},{"$f":"(AE289+IF(AE271<AE$7*AE32*AE$26,AE$7*AE32*AE$26,AE271)*AE59/2) / (SUM($K59:AD59)+AE59/2)","v":169.22610209327291},"v2.1.37"]
["262_02",null,null,null,"Wind Onshore",null,null,null,null,null,82.615168961101958,{"$f":"(L290+IF(L272<L$7*L33*L$26,L$7*L33*L$26,L272)*L60/2) / (SUM($K60:K60)+L60/2)","v":83.329142547791733},{"$f":"(M290+IF(M272<M$7*M33*M$26,M$7*M33*M$26,M272)*M60/2) / (SUM($K60:L60)+M60/2)","v":82.338904560323158},{"$f":"(N290+IF(N272<N$7*N33*N$26,N$7*N33*N$26,N272)*N60/2) / (SUM($K60:M60)+N60/2)","v":80.618968765668711},{"$f":"(O290+IF(O272<O$7*O33*O$26,O$7*O33*O$26,O272)*O60/2) / (SUM($K60:N60)+O60/2)","v":79.124961254810884},{"$f":"(P290+IF(P272<P$7*P33*P$26,P$7*P33*P$26,P272)*P60/2) / (SUM($K60:O60)+P60/2)","v":77.749250117792187},{"$f":"(Q290+IF(Q272<Q$7*Q33*Q$26,Q$7*Q33*Q$26,Q272)*Q60/2) / (SUM($K60:P60)+Q60/2)","v":76.496068101646955},{"$f":"(R290+IF(R272<R$7*R33*R$26,R$7*R33*R$26,R272)*R60/2) / (SUM($K60:Q60)+R60/2)","v":75.156952787696753},{"$f":"(S290+IF(S272<S$7*S33*S$26,S$7*S33*S$26,S272)*S60/2) / (SUM($K60:R60)+S60/2)","v":73.61899450327752},{"$f":"(T290+IF(T272<T$7*T33*T$26,T$7*T33*T$26,T272)*T60/2) / (SUM($K60:S60)+T60/2)","v":72.116567872901996},{"$f":"(U290+IF(U272<U$7*U33*U$26,U$7*U33*U$26,U272)*U60/2) / (SUM($K60:T60)+U60/2)","v":70.777652126477875},{"$f":"(V290+IF(V272<V$7*V33*V$26,V$7*V33*V$26,V272)*V60/2) / (SUM($K60:U60)+V60/2)","v":69.564029499431655},{"$f":"(W290+IF(W272<W$7*W33*W$26,W$7*W33*W$26,W272)*W60/2) / (SUM($K60:V60)+W60/2)","v":68.448531656059203},{"$f":"(X290+IF(X272<X$7*X33*X$26,X$7*X33*X$26,X272)*X60/2) / (SUM($K60:W60)+X60/2)","v":67.411315631586106},{"$f":"(Y290+IF(Y272<Y$7*Y33*Y$26,Y$7*Y33*Y$26,Y272)*Y60/2) / (SUM($K60:X60)+Y60/2)","v":66.437550829828055},{"$f":"(Z290+IF(Z272<Z$7*Z33*Z$26,Z$7*Z33*Z$26,Z272)*Z60/2) / (SUM($K60:Y60)+Z60/2)","v":65.515930365916091},{"$f":"(AA290+IF(AA272<AA$7*AA33*AA$26,AA$7*AA33*AA$26,AA272)*AA60/2) / (SUM($K60:Z60)+AA60/2)","v":64.637683213254633},{"$f":"(AB290+IF(AB272<AB$7*AB33*AB$26,AB$7*AB33*AB$26,AB272)*AB60/2) / (SUM($K60:AA60)+AB60/2)","v":63.795901033532871},{"$f":"(AC290+IF(AC272<AC$7*AC33*AC$26,AC$7*AC33*AC$26,AC272)*AC60/2) / (SUM($K60:AB60)+AC60/2)","v":62.985068635635066},{"$f":"(AD290+IF(AD272<AD$7*AD33*AD$26,AD$7*AD33*AD$26,AD272)*AD60/2) / (SUM($K60:AC60)+AD60/2)","v":62.200729650269245},{"$f":"(AE290+IF(AE272<AE$7*AE33*AE$26,AE$7*AE33*AE$26,AE272)*AE60/2) / (SUM($K60:AD60)+AE60/2)","v":61.454008640139918},"v2.1.37"]
["263_02",null,null,null,"Wind Offshore",null,null,null,null,null,180.0825031286941,{"$f":"(L291+IF(L273<L$7*L34*L$26,L$7*L34*L$26,L273)*L61/2) / (SUM($K61:K61)+L61/2)","v":180.57978597465441},{"$f":"(M291+IF(M273<M$7*M34*M$26,M$7*M34*M$26,M273)*M61/2) / (SUM($K61:L61)+M61/2)","v":182.22596880311204},{"$f":"(N291+IF(N273<N$7*N34*N$26,N$7*N34*N$26,N273)*N61/2) / (SUM($K61:M61)+N61/2)","v":179.38261583274107},{"$f":"(O291+IF(O273<O$7*O34*O$26,O$7*O34*O$26,O273)*O61/2) / (SUM($K61:N61)+O61/2)","v":172.62210440735109},{"$f":"(P291+IF(P273<P$7*P34*P$26,P$7*P34*P$26,P273)*P61/2) / (SUM($K61:O61)+P61/2)","v":169.70818250004993},{"$f":"(Q291+IF(Q273<Q$7*Q34*Q$26,Q$7*Q34*Q$26,Q273)*Q61/2) / (SUM($K61:P61)+Q61/2)","v":169.70818250004993},{"$f":"(R291+IF(R273<R$7*R34*R$26,R$7*R34*R$26,R273)*R61/2) / (SUM($K61:Q61)+R61/2)","v":165.58323506543636},{"$f":"(S291+IF(S273<S$7*S34*S$26,S$7*S34*S$26,S273)*S61/2) / (SUM($K61:R61)+S61/2)","v":158.60684969894248},{"$f":"(T291+IF(T273<T$7*T34*T$26,T$7*T34*T$26,T273)*T61/2) / (SUM($K61:S61)+T61/2)","v":145.1577914739282},{"$f":"(U291+IF(U273<U$7*U34*U$26,U$7*U34*U$26,U273)*U61/2) / (SUM($K61:T61)+U61/2)","v":131.03910759867637},{"$f":"(V291+IF(V273<V$7*V34*V$26,V$7*V34*V$26,V273)*V61/2) / (SUM($K61:U61)+V61/2)","v":121.75455641307251},{"$f":"(W291+IF(W273<W$7*W34*W$26,W$7*W34*W$26,W273)*W61/2) / (SUM($K61:V61)+W61/2)","v":114.59217535265633},{"$f":"(X291+IF(X273<X$7*X34*X$26,X$7*X34*X$26,X273)*X61/2) / (SUM($K61:W61)+X61/2)","v":108.88997452885424},{"$f":"(Y291+IF(Y273<Y$7*Y34*Y$26,Y$7*Y34*Y$26,Y273)*Y61/2) / (SUM($K61:X61)+Y61/2)","v":104.23460527499532},{"$f":"(Z291+IF(Z273<Z$7*Z34*Z$26,Z$7*Z34*Z$26,Z273)*Z61/2) / (SUM($K61:Y61)+Z61/2)","v":100.35462323577308},{"$f":"(AA291+IF(AA273<AA$7*AA34*AA$26,AA$7*AA34*AA$26,AA273)*AA61/2) / (SUM($K61:Z61)+AA61/2)","v":97.064387647715961},{"$f":"(AB291+IF(AB273<AB$7*AB34*AB$26,AB$7*AB34*AB$26,AB273)*AB61/2) / (SUM($K61:AA61)+AB61/2)","v":94.232624776120034},{"$f":"(AC291+IF(AC273<AC$7*AC34*AC$26,AC$7*AC34*AC$26,AC273)*AC61/2) / (SUM($K61:AB61)+AC61/2)","v":91.763868575539092},{"$f":"(AD291+IF(AD273<AD$7*AD34*AD$26,AD$7*AD34*AD$26,AD273)*AD61/2) / (SUM($K61:AC61)+AD61/2)","v":89.587017872795485},{"$f":"(AE291+IF(AE273<AE$7*AE34*AE$26,AE$7*AE34*AE$26,AE273)*AE61/2) / (SUM($K61:AD61)+AE61/2)","v":87.648017691535486},"v2.1.37"]
["264_02",null,null,null,"Solar",null,null,null,null,null,101.78221552439314,{"$f":"(L292+IF(L274<L$7*L35*L$26,L$7*L35*L$26,L274)*L62/2) / (SUM($K62:K62)+L62/2)","v":103.08099681438739},{"$f":"(M292+IF(M274<M$7*M35*M$26,M$7*M35*M$26,M274)*M62/2) / (SUM($K62:L62)+M62/2)","v":102.27926136972168},{"$f":"(N292+IF(N274<N$7*N35*N$26,N$7*N35*N$26,N274)*N62/2) / (SUM($K62:M62)+N62/2)","v":102.5617984035979},{"$f":"(O292+IF(O274<O$7*O35*O$26,O$7*O35*O$26,O274)*O62/2) / (SUM($K62:N62)+O62/2)","v":103.86371503572946},{"$f":"(P292+IF(P274<P$7*P35*P$26,P$7*P35*P$26,P274)*P62/2) / (SUM($K62:O62)+P62/2)","v":102.03209826343587},{"$f":"(Q292+IF(Q274<Q$7*Q35*Q$26,Q$7*Q35*Q$26,Q274)*Q62/2) / (SUM($K62:P62)+Q62/2)","v":98.570243042744181},{"$f":"(R292+IF(R274<R$7*R35*R$26,R$7*R35*R$26,R274)*R62/2) / (SUM($K62:Q62)+R62/2)","v":95.727752760232192},{"$f":"(S292+IF(S274<S$7*S35*S$26,S$7*S35*S$26,S274)*S62/2) / (SUM($K62:R62)+S62/2)","v":93.273653690685251},{"$f":"(T292+IF(T274<T$7*T35*T$26,T$7*T35*T$26,T274)*T62/2) / (SUM($K62:S62)+T62/2)","v":91.106451357265144},{"$f":"(U292+IF(U274<U$7*U35*U$26,U$7*U35*U$26,U274)*U62/2) / (SUM($K62:T62)+U62/2)","v":89.155193911611491},{"$f":"(V292+IF(V274<V$7*V35*V$26,V$7*V35*V$26,V274)*V62/2) / (SUM($K62:U62)+V62/2)","v":87.3563487119374},{"$f":"(W292+IF(W274<W$7*W35*W$26,W$7*W35*W$26,W274)*W62/2) / (SUM($K62:V62)+W62/2)","v":85.67435134839765},{"$f":"(X292+IF(X274<X$7*X35*X$26,X$7*X35*X$26,X274)*X62/2) / (SUM($K62:W62)+X62/2)","v":84.085052780747787},{"$f":"(Y292+IF(Y274<Y$7*Y35*Y$26,Y$7*Y35*Y$26,Y274)*Y62/2) / (SUM($K62:X62)+Y62/2)","v":82.57087856794756},{"$f":"(Z292+IF(Z274<Z$7*Z35*Z$26,Z$7*Z35*Z$26,Z274)*Z62/2) / (SUM($K62:Y62)+Z62/2)","v":81.120184027186198},{"$f":"(AA292+IF(AA274<AA$7*AA35*AA$26,AA$7*AA35*AA$26,AA274)*AA62/2) / (SUM($K62:Z62)+AA62/2)","v":79.727914640901233},{"$f":"(AB292+IF(AB274<AB$7*AB35*AB$26,AB$7*AB35*AB$26,AB274)*AB62/2) / (SUM($K62:AA62)+AB62/2)","v":78.383890623869533},{"$f":"(AC292+IF(AC274<AC$7*AC35*AC$26,AC$7*AC35*AC$26,AC274)*AC62/2) / (SUM($K62:AB62)+AC62/2)","v":77.07661268491421},{"$f":"(AD292+IF(AD274<AD$7*AD35*AD$26,AD$7*AD35*AD$26,AD274)*AD62/2) / (SUM($K62:AC62)+AD62/2)","v":75.803960929329051},{"$f":"(AE292+IF(AE274<AE$7*AE35*AE$26,AE$7*AE35*AE$26,AE274)*AE62/2) / (SUM($K62:AD62)+AE62/2)","v":74.565231815358445},"v2.1.37"]
["265_02"]
[266,null,null,null,"Einnahmen der Anlagenbetreiber (Baujahr nach 2014) gemäß Vergütungssatz (nominal) [Mrd. Euro]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.33",null,null,null,"Einnahmen der Anlagenbetreiber = \nMittlerer Vergütungssatz * (\nStrommenge aus Anlagen Baujahr >2014 \n- Eigenverbrauch Neu)\n- Vermiedene Zahlungen durch Absenkung der Vergütung"]
[267,null,null,null,"Wasser",null,null,null,null,null,{"$f":"K277*(K228-K258)/1000-K167","v":0},0,{"$f":"M277*(M228-M258)/1000-M167","v":0},{"$f":"N277*(N228-N258)/1000-N167","v":0},0,2.8273165983922414E-3,8.4838903587405156E-3,1.41420597259195E-2,1.9805897519555037E-2,2.5480002627453223E-2,3.1161517348055397E-2,3.6840046176312348E-2,4.2513385294402281E-2,4.8179595811545364E-2,5.3836967287789764E-2,5.9483987108257808E-2,6.5119314641697262E-2,7.0741759333594709E-2,7.6350262052321996E-2,8.1943879138445808E-2,8.7521768711048206E-2,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[268,null,null,null,"Gas",null,null,null,null,null,5.0662827674012607E-3,1.059806025056516E-2,{"$f":"M278*(M229-M259)/1000-M168","v":1.1290963813951387E-2},{"$f":"N278*(N229-N259)/1000-N168","v":1.2268250747403944E-2},1.3254902511981458E-2,1.3706956235237973E-2,1.4177422075263228E-2,1.4706133989697131E-2,1.5317839149173448E-2,1.603766546139852E-2,1.8280445559045302E-2,2.1928122784658444E-2,2.5477052135168873E-2,2.8941718874672451E-2,3.2331805001772469E-2,3.5654112851793936E-2,3.8913631080806518E-2,4.2114158295765473E-2,4.5258684663324195E-2,4.8349634442797308E-2,5.1389025210977726E-2,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[269,null,null,null,"Biomasse",null,null,null,null,null,6.165387753310045E-3,8.9583031629723017E-2,{"$f":"M279*(M230-M260)/1000-M169","v":0.25943897658720805},{"$f":"N279*(N230-N260)/1000-N169","v":0.48915970310802576},0.70213241903860868,0.84504555292477301,0.92458583051747945,0.95151504566818879,0.9809062526982254,1.0118825261156994,1.1034604905419274,1.2540744168056879,1.4031706838465055,1.5507570490902882,1.6968427563838586,1.8414378515536616,1.9845528214045871,2.1261983911161906,2.2663854046990157,2.4051247515166621,2.544159336026123,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[270,null,null,null,"Geothermie",null,null,null,null,null,0,2.5882299983013414E-3,{"$f":"M280*(M231-M261)/1000-M170","v":6.708457618481399E-3},{"$f":"N280*(N231-N261)/1000-N170","v":1.2087033874817842E-2},1.9015884636851173E-2,2.5435219976218788E-2,2.8773002984784878E-2,3.1766155347700852E-2,3.7603480483759943E-2,4.0447465648202445E-2,4.5589459436799311E-2,5.5626092734305466E-2,6.5165359927475769E-2,7.4229890611882482E-2,8.2842384892954063E-2,9.102490395370251E-2,9.8798640186494383E-2,0.1061838482757519,0.11319983845225751,0.1198649959441636,0.12619681188791435,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[271,null,null,null,"Wind Onshore",null,null,null,null,null,0.25824047790266758,0.86163566665726365,{"$f":"M281*(M232-M262)/1000-M171","v":1.5769745438153082},{"$f":"N281*(N232-N262)/1000-N171","v":2.1762658500619687},2.5010287755690479,2.6937078280105395,2.8894740470168871,3.1215383633613656,3.4241735925219277,3.7646358550586103,4.112034890068057,4.4642723351423408,4.815269371456866,5.1625558864581569,5.5049173050237403,5.8416837826992607,6.1724556935092041,6.4969803049113475,6.8150903005497021,7.126670692337604,7.4350663439294866,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[272,null,null,null,"Wind Offshore",null,null,null,null,null,0.67484117222446816,1.595660774403558,{"$f":"M282*(M233-M263)/1000-M172","v":2.2899451881278705},{"$f":"N282*(N233-N263)/1000-N172","v":2.9894450167844067},3.6571965889350713,4.0725038868555838,4.0603941268555834,4.1327959126221261,4.2591509236039302,4.3434933766847115,4.7212337824297368,4.8311866658409395,4.4183554936187672,4.5916327884296679,4.5170009461571787,4.9855296407382355,5.4654409469373793,5.9639935794025147,6.4639392326599019,6.6581977146458744,6.7302164749630045,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[273,null,null,null,"Solar",null,null,null,null,null,5.7371682977840226E-2,0.16225738189777181,{"$f":"M283*(M234-M264)/1000-M173","v":0.34895989406318745},{"$f":"N283*(N234-N264)/1000-N173","v":0.55004321202423068},0.81044467412997812,1.109308490538373,1.4309876212941237,1.7425752499857992,2.0174420875237531,2.284017295475961,2.5421571072475038,2.7926989152090935,3.0359022936274593,3.2719865000280679,3.5011203803201427,3.7235051290607428,3.9395090580576495,4.1491622089262927,4.3522801508152744,4.5490815182808735,4.7404087965747541,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[274,null,null,null,"Gesamt",null,null,null,null,null,{"$f":"SUM(K304:K310)","v":1.0016850036256872},2.722323144837183,4.4933180240260073,{"$f":"SUM(N304:N310)","v":6.2292690666008541},{"$f":"SUM(O304:O310)","v":7.703073244821538},8.7625352511391181,{"$f":"SUM(Q304:Q310)","v":9.3568759411028619},10.009038920700798,10.754400073500324,11.485994187072036,12.573917692631124,13.456626594693338,13.805853639906644,14.72828342930428,15.388892545067435,16.578319407965655,17.76479010581782,18.955374250261457,20.132503873891796,20.989233186306421,21.714958557303309]
[275]
[276,null,null,null,"Einnahmen der Anlagenbetrieber (alle Baujahre) gemäß Vergütungssatz, Berechnung für historische Jahre (nominal) [Mrd. Euro]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.26",null,null,null,"Einnahmen der Anlagenbetreiber =\nMittlerer Vergütungssatz * (Strommenge Festvergütung + Strommenge Marktprämie)\n+ Vergütungssatz für Eigenverbrauch * (Strommenge Eigenverbrauch Bestand + Strommenge Eigenverbrauch Neuanlagen)"]
[277,null,null,null,"Wasser",{"$f":"F140*(F111+F121)/1000 + F158*(F248+F258)/1000","v":0.41396176000000001},0.16263688900000001,0.41207295941425998,0.48692010585074991,0.51080576769520003,0.55367710800000003,0.57915161100000001,0.59035525699999991,{"$f":"N140*(N111+N121)/1000 + N158*(N248+N258)/1000","v":0.50933458300000001},{"$f":"O140*(O111+O121)/1000 + O158*(O248+O258)/1000","v":0.56000223000000005},0.52196014299999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[278,null,null,null,"Gas",0.12953265,1.4075396E-2,5.2400481459999995E-2,0.10797205039999999,6.3886050243399994E-2,0.11697941100000001,0.11299272400000002,9.5978957999999989E-2,{"$f":"N141*(N112+N122)/1000 + N159*(N249+N259)/1000","v":9.0931739999999997E-2},{"$f":"O141*(O112+O122)/1000 + O159*(O249+O259)/1000","v":8.8120348999999987E-2},6.8837204999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[279,null,null,null,"Biomasse",3.9508552800000003,4.2497729089999998,5.0895666185599993,6.0503774180499983,6.4394082612499988,7.1272603240000008,7.5257682859999999,7.6880897129999992,7.9379307329999991,{"$f":"O142*(O113+O123)/1000 + O160*(O250+O260)/1000","v":8.0948488320000003},8.0244355190000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[280,null,null,null,"Geothermie",5.3999999999999994E-3,1.3090355999999999E-2,2.3729284699999999E-2,1.8123731000000001E-2,3.1732540359999999E-2,3.8942879E-2,4.3986963000000004E-2,4.6891084999999992E-2,4.9615844000000006E-2,{"$f":"O143*(O114+O124)/1000 + O161*(O251+O261)/1000","v":5.7536446999999998E-2},4.2243857000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[281,null,null,null,"Wind Onshore",4.1869800800000005,4.4946196810000005,4.3533828439027991,5.3593675109834491,6.1037070259736002,6.2107977910000001,6.9356407530000004,7.2198882399999995,7.9691562089999985,{"$f":"O144*(O115+O125)/1000 + O162*(O252+O262)/1000","v":8.759169442000001},8.6681318550000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[282,null,null,null,"Wind Offshore",9.8100000000000007E-2,0.17201868399999998,0.21721885938639998,0.47161680655509991,1.4138436736538,2.0468048479999998,2.8240475410000001,3.640805179,4.1951680539999998,{"$f":"O145*(O116+O126)/1000 + O163*(O253+O263)/1000","v":4.9603236049999992},5.5274199179999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[283,null,null,null,"Solar",3.8826109599999996,8.0206210149999997,8.7892939436962809,10.302513792381449,10.72971006440835,10.923066114952057,10.735911319917781,10.320140253857772,10.72894793155249,{"$f":"O146*(O117+O127)/1000 + O164*(O254+O264)/1000","v":10.639445488215626},10.782439468358969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[284,null,null,null,"Gesamt",{"$f":"SUM(F314:F320)","v":12.667440729999999},17.126834930000001,18.937664991119739,22.796891415220745,{"$f":"SUM(J314:J320)","v":25.293093383584349},27.017528475952059,{"$f":"SUM(L314:L320)","v":28.757499197917781},29.60214868585777,31.481085094552487,33.159446393215632,33.63546796535897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285]
[286,null,null,null,"Zahlungen für Managementprämie für Bestandsanlagen (Berechnung für Prognosejahre) (nominal) [Mrd. Euro]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.14"]
[287,null,null,null,"Wasser",null,null,null,null,null,null,{"$f":"'D-Managementprämie_Bestand'!M6*L26","v":7.0935415490446596E-3},{"$f":"'D-Managementprämie_Bestand'!N6*M26","v":5.6143114368220554E-3},{"$f":"'D-Managementprämie_Bestand'!O6*N26","v":5.9352295566502469E-3},{"$f":"'D-Managementprämie_Bestand'!P6","v":0},{"$f":"'D-Managementprämie_Bestand'!Q6","v":0},{"$f":"'D-Managementprämie_Bestand'!R6","v":5.8475168045815252E-3},{"$f":"'D-Managementprämie_Bestand'!S6","v":5.7611003000803207E-3},{"$f":"'D-Managementprämie_Bestand'!T6","v":5.6759608867786426E-3},{"$f":"'D-Managementprämie_Bestand'!U6","v":5.59207969140753E-3},{"$f":"'D-Managementprämie_Bestand'!V6","v":5.5094381196133316E-3},{"$f":"'D-Managementprämie_Bestand'!W6","v":5.4280178518357949E-3},{"$f":"'D-Managementprämie_Bestand'!X6","v":5.3478008392470891E-3},{"$f":"'D-Managementprämie_Bestand'!Y6","v":5.2687692997508279E-3},{"$f":"'D-Managementprämie_Bestand'!Z6","v":5.1909057140402245E-3},{"$f":"'D-Managementprämie_Bestand'!AA6","v":5.1141928217145081E-3},{"$f":"'D-Managementprämie_Bestand'!AB6","v":5.0386136174527174E-3},{"$f":"'D-Managementprämie_Bestand'!AC6","v":4.9641513472440564E-3},{"$f":"'D-Managementprämie_Bestand'!AD6","v":4.890789504673948E-3},{"$f":"'D-Managementprämie_Bestand'!AE6","v":4.8185118272649737E-3},{"$f":"'D-Managementprämie_Bestand'!AF6","v":4.7473022928718961E-3},"v2.1.14",null,null,null,"Berechnung der Managementprämien für Anlagen, die zwischen 2012 und 2014 in die Direktvermarktung gegangen sind und für die Prognosejahre weiterhin dort bleiben."]
[288,null,null,null,"Gas",null,null,null,null,null,null,{"$f":"'D-Managementprämie_Bestand'!M7*L27","v":0},{"$f":"'D-Managementprämie_Bestand'!N7*M27","v":0},{"$f":"'D-Managementprämie_Bestand'!O7*N27","v":0},{"$f":"'D-Managementprämie_Bestand'!P7","v":0},{"$f":"'D-Managementprämie_Bestand'!Q7","v":0},{"$f":"'D-Managementprämie_Bestand'!R7","v":1.7597204494163902E-3},{"$f":"'D-Managementprämie_Bestand'!S7","v":1.7337147284890546E-3},{"$f":"'D-Managementprämie_Bestand'!T7","v":1.708093328560645E-3},{"$f":"'D-Managementprämie_Bestand'!U7","v":1.6828505700104879E-3},{"$f":"'D-Managementprämie_Bestand'!V7","v":1.6579808571531905E-3},{"$f":"'D-Managementprämie_Bestand'!W7","v":1.6334786769982175E-3},{"$f":"'D-Managementprämie_Bestand'!X7","v":1.6093385980278005E-3},{"$f":"'D-Managementprämie_Bestand'!Y7","v":1.5855552689929072E-3},{"$f":"'D-Managementprämie_Bestand'!Z7","v":1.5621234177270024E-3},{"$f":"'D-Managementprämie_Bestand'!AA7","v":1.5390378499773422E-3},{"$f":"'D-Managementprämie_Bestand'!AB7","v":1.5162934482535393E-3},{"$f":"'D-Managementprämie_Bestand'!AC7","v":1.4938851706931423E-3},{"$f":"'D-Managementprämie_Bestand'!AD7","v":1.4718080499439826E-3},{"$f":"'D-Managementprämie_Bestand'!AE7","v":1.4500571920630374E-3},{"$f":"'D-Managementprämie_Bestand'!AF7","v":1.428627775431564E-3},"v2.1.14",null,null,null," = Managementprämie (real) * Umrechnungsfaktor real -> nominal"]
[289,null,null,null,"Biomasse",null,null,null,null,null,null,{"$f":"'D-Managementprämie_Bestand'!M8*L28","v":0},{"$f":"'D-Managementprämie_Bestand'!N8*M28","v":0},{"$f":"'D-Managementprämie_Bestand'!O8*N28","v":0},{"$f":"'D-Managementprämie_Bestand'!P8","v":0},{"$f":"'D-Managementprämie_Bestand'!Q8","v":0},{"$f":"'D-Managementprämie_Bestand'!R8","v":6.0578518284840711E-2},{"$f":"'D-Managementprämie_Bestand'!S8","v":5.9683269246148488E-2},{"$f":"'D-Managementprämie_Bestand'!T8","v":5.8801250488816258E-2},{"$f":"'D-Managementprämie_Bestand'!U8","v":5.7932266491444596E-2},{"$f":"'D-Managementprämie_Bestand'!V8","v":5.7076124622112909E-2},{"$f":"'D-Managementprämie_Bestand'!W8","v":5.6232635095677753E-2},{"$f":"'D-Managementprämie_Bestand'!X8","v":5.5401610931702226E-2},{"$f":"'D-Managementprämie_Bestand'!Y8","v":5.4582867913007128E-2},{"$f":"'D-Managementprämie_Bestand'!Z8","v":5.3776224544834612E-2},{"$f":"'D-Managementprämie_Bestand'!AA8","v":5.2981502014615385E-2},{"$f":"'D-Managementprämie_Bestand'!AB8","v":5.2198524152330436E-2},{"$f":"'D-Managementprämie_Bestand'!AC8","v":5.1427117391458561E-2},{"$f":"'D-Managementprämie_Bestand'!AD8","v":5.0667110730501043E-2},{"$f":"'D-Managementprämie_Bestand'!AE8","v":4.9918335695074929E-2},{"$f":"'D-Managementprämie_Bestand'!AF8","v":4.9180626300566438E-2},"v2.1.14"]
[290,null,null,null,"Geothermie",null,null,null,null,null,null,{"$f":"'D-Managementprämie_Bestand'!M9*L29","v":1.9669000000000002E-4},{"$f":"'D-Managementprämie_Bestand'!N9*M29","v":2.1216200000000001E-4},{"$f":"'D-Managementprämie_Bestand'!O9*N29","v":3.4630000000000001E-4},{"$f":"'D-Managementprämie_Bestand'!P9","v":0},{"$f":"'D-Managementprämie_Bestand'!Q9","v":0},{"$f":"'D-Managementprämie_Bestand'!R9","v":3.3614016355650473E-4},{"$f":"'D-Managementprämie_Bestand'!S9","v":3.3117257493251703E-4},{"$f":"'D-Managementprämie_Bestand'!T9","v":3.2627839894829269E-4},{"$f":"'D-Managementprämie_Bestand'!U9","v":3.2145655068797316E-4},{"$f":"'D-Managementprämie_Bestand'!V9","v":3.1670596126893909E-4},{"$f":"'D-Managementprämie_Bestand'!W9","v":3.1202557760486618E-4},{"$f":"'D-Managementprämie_Bestand'!X9","v":3.0741436217228196E-4},{"$f":"'D-Managementprämie_Bestand'!Y9","v":3.0287129278057341E-4},{"$f":"'D-Managementprämie_Bestand'!Z9","v":2.9839536234539253E-4},{"$f":"'D-Managementprämie_Bestand'!AA9","v":2.939855786654114E-4},{"$f":"'D-Managementprämie_Bestand'!AB9","v":2.8964096420237579E-4},{"$f":"'D-Managementprämie_Bestand'!AC9","v":2.8536055586440964E-4},{"$f":"'D-Managementprämie_Bestand'!AD9","v":2.8114340479252185E-4},{"$f":"'D-Managementprämie_Bestand'!AE9","v":2.7698857615026789E-4},{"$f":"'D-Managementprämie_Bestand'!AF9","v":2.7289514891652012E-4},"v2.1.14"]
[291,null,null,null,"Wind Onshore",null,null,null,null,null,null,{"$f":"'D-Managementprämie_Bestand'!M10*L30","v":0.27028342599999999},{"$f":"'D-Managementprämie_Bestand'!N10*M30","v":0.30297696900000004},{"$f":"'D-Managementprämie_Bestand'!O10*N30","v":0.350982717},{"$f":"'D-Managementprämie_Bestand'!P10","v":0},{"$f":"'D-Managementprämie_Bestand'!Q10","v":0},{"$f":"'D-Managementprämie_Bestand'!R10","v":0.34068549782814445},{"$f":"'D-Managementprämie_Bestand'!S10","v":0.33565073677649698},{"$f":"'D-Managementprämie_Bestand'!T10","v":0.33069038106058823},{"$f":"'D-Managementprämie_Bestand'!U10","v":0.32580333109417564},{"$f":"'D-Managementprämie_Bestand'!V10","v":0.32098850354105979},{"$f":"'D-Managementprämie_Bestand'!W10","v":0.31624483107493584},{"$f":"'D-Managementprämie_Bestand'!X10","v":0.31157126214279396},{"$f":"'D-Managementprämie_Bestand'!Y10","v":0.30696676073181672},{"$f":"'D-Managementprämie_Bestand'!Z10","v":0.30243030613972094},{"$f":"'D-Managementprämie_Bestand'!AA10","v":0.29796089274849358},{"$f":"'D-Managementprämie_Bestand'!AB10","v":0.29355752980147154},{"$f":"'D-Managementprämie_Bestand'!AC10","v":0.28921924118371578},{"$f":"'D-Managementprämie_Bestand'!AD10","v":0.28494506520563134},{"$f":"'D-Managementprämie_Bestand'!AE10","v":0.2807340543897846},{"$f":"'D-Managementprämie_Bestand'!AF10","v":0.27658527526087157},"v2.1.14"]
[292,null,null,null,"Wind Offshore",null,null,null,null,null,null,{"$f":"'D-Managementprämie_Bestand'!M11*L31","v":6.1518174000000002E-2},{"$f":"'D-Managementprämie_Bestand'!N11*M31","v":8.013342200000001E-2},{"$f":"'D-Managementprämie_Bestand'!O11*N31","v":9.025762200000001E-2},{"$f":"'D-Managementprämie_Bestand'!P11","v":0},{"$f":"'D-Managementprämie_Bestand'!Q11","v":0},{"$f":"'D-Managementprämie_Bestand'!R11","v":8.7609621199252627E-2},{"$f":"'D-Managementprämie_Bestand'!S11","v":8.631489773325382E-2},{"$f":"'D-Managementprämie_Bestand'!T11","v":8.5039308111580142E-2},{"$f":"'D-Managementprämie_Bestand'!U11","v":8.3782569568059254E-2},{"$f":"'D-Managementprämie_Bestand'!V11","v":8.2544403515329337E-2},{"$f":"'D-Managementprämie_Bestand'!W11","v":8.1324535483083105E-2},{"$f":"'D-Managementprämie_Bestand'!X11","v":8.0122695057224733E-2},{"$f":"'D-Managementprämie_Bestand'!Y11","v":7.8938615819925853E-2},{"$f":"'D-Managementprämie_Bestand'!Z11","v":7.7772035290567351E-2},{"$f":"'D-Managementprämie_Bestand'!AA11","v":7.6622694867554061E-2},{"$f":"'D-Managementprämie_Bestand'!AB11","v":7.549033977098922E-2},{"$f":"'D-Managementprämie_Bestand'!AC11","v":7.4374718986196284E-2},{"$f":"'D-Managementprämie_Bestand'!AD11","v":7.3275585208075159E-2},{"$f":"'D-Managementprämie_Bestand'!AE11","v":7.2192694786280959E-2},{"$f":"'D-Managementprämie_Bestand'!AF11","v":7.1125807671212779E-2},"v2.1.14"]
[293,null,null,null,"Solar",null,null,null,null,null,null,{"$f":"'D-Managementprämie_Bestand'!M12*L32","v":2.7842141000000001E-2},{"$f":"'D-Managementprämie_Bestand'!N12*M32","v":3.2017428000000001E-2},{"$f":"'D-Managementprämie_Bestand'!O12*N32","v":3.6180617000000005E-2},{"$f":"'D-Managementprämie_Bestand'!P12","v":0},{"$f":"'D-Managementprämie_Bestand'!Q12","v":0},{"$f":"'D-Managementprämie_Bestand'!R12","v":3.5119140964352459E-2},{"$f":"'D-Managementprämie_Bestand'!S12","v":3.4600138881135431E-2},{"$f":"'D-Managementprämie_Bestand'!T12","v":3.408880677944378E-2},{"$f":"'D-Managementprämie_Bestand'!U12","v":3.3585031309796835E-2},{"$f":"'D-Managementprämie_Bestand'!V12","v":3.3088700797829398E-2},{"$f":"'D-Managementprämie_Bestand'!W12","v":3.2599705219536361E-2},{"$f":"'D-Managementprämie_Bestand'!X12","v":3.2117936176883119E-2},{"$f":"'D-Managementprämie_Bestand'!Y12","v":3.1643286873776474E-2},{"$f":"'D-Managementprämie_Bestand'!Z12","v":3.1175652092390618E-2},{"$f":"'D-Managementprämie_Bestand'!AA12","v":3.0714928169842975E-2},{"$f":"'D-Managementprämie_Bestand'!AB12","v":3.0261012975214756E-2},{"$f":"'D-Managementprämie_Bestand'!AC12","v":2.9813805886911092E-2},{"$f":"'D-Managementprämie_Bestand'!AD12","v":2.9373207770355757E-2},{"$f":"'D-Managementprämie_Bestand'!AE12","v":2.8939120956015529E-2},{"$f":"'D-Managementprämie_Bestand'!AF12","v":2.8511449217749292E-2},"v2.1.14"]
[294,null,null,null,"Gesamt",{"$f":"SUM(F324:F330)","v":0},0,0,0,0,{"$f":"SUM(K324:K330)","v":0},{"$f":"SUM(L324:L330)","v":0.36693397254904464},0.42095429243682214,{"$f":"SUM(N324:N330)","v":0.48370248555665024},{"$f":"SUM(O324:O330)","v":0},0,{"$f":"SUM(Q324:Q330)","v":0.53193615569414465},0.52407503024053659,0.51633007905471606,0.50869958527558223,0.50118185741436694,0.49377522897967191,0.48647805810805123,0.4792887272000505,0.47220564256162612,0.4652272340508633,0.45835195472991463,0.45157828052208332,0.44490470987397374,0.43832976342263436,0.43185198366762007]
[295]
[296,null,null,null,"Einnahmen aus Vermarktung (Berechnung für Prognosejahre) (nominal) [Mrd. Euro]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.14",null,null,null,"Hier werden die Vermarktungserlöse für fest vergüteten und direkt vermarkteten Strom berechnet.\nEinnahmen aus Vermarktung = \n(Stromerzeugung gesamt \n-Strommenge Eigenverbrauch Bestand \n- Strommenge Eigenverbrauch Neu) * Strompreis (nominal) * Profilfaktor für Prognoserechnungen"]
[297,null,null,null,"Wasser",null,null,null,null,null,null,{"$f":"(L238-L248-L258)*L$181*L29/1000","v":0.19525664964},0.16801185474999999,0.19086470711999998,0.30149508636,0.30839162758000005,0.33756685198462621,0.35445694152517221,0.37518858470826733,0.3873517116763488,0.39985567746567824,0.41270459006923432,0.42590683922877604,0.43947100158622693,0.4534058445953017,0.43121131960886205,0.41274668068143899,0.40340860868396389,0.4031732901790453,0.37182531056278417,0.38062786766971668,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[298,null,null,null,"Gas",null,null,null,null,null,null,{"$f":"(L239-L249-L259)*L$181*L30/1000","v":5.0254388760000004E-2},3.7130952750000001E-2,5.4056943899999994E-2,7.9039575680000002E-2,7.1036475560000006E-2,6.83127721733158E-2,6.6101342523891424E-2,5.4565790071954036E-2,3.8774090330711934E-2,2.4782541908681222E-2,2.7117316017622871E-2,2.9898980755172336E-2,3.4164531260983032E-2,3.8653923993428221E-2,4.0937215638527702E-2,4.5510440636177076E-2,4.8391683228468228E-2,5.3597693203794969E-2,5.8906441263556528E-2,6.4136356460284427E-2,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[299,null,null,null,"Biomasse",null,null,null,null,null,null,{"$f":"(L240-L250-L260)*L$181*L31/1000","v":1.2578662947000001},1.09060801275,1.3388856355799998,1.9137529735999999,2.0597816845999999,2.4089676916526086,2.4659814050933484,2.5568772758762055,2.5655469867170422,2.4845234781273153,2.3703793557200386,2.1736214616255936,2.0414023394696481,2.0142664682931883,1.9392933518390489,1.7557093659040688,1.3586488123008711,1.3476962778345469,1.3516543689713703,1.380470653496978,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[300,null,null,null,"Geothermie",null,null,null,null,null,null,{"$f":"(L241-L251-L261)*L$181*L32/1000","v":5.6379285599999999E-3},5.0697669999999993E-3,8.2895616000000002E-3,1.3253944079999998E-2,1.0594728859999999E-2,1.4043658021716646E-2,1.5372353366979882E-2,1.7703466199309733E-2,1.8933853946404223E-2,2.1035000554295885E-2,2.4906037781318963E-2,2.8949843495977779E-2,3.3171650323214556E-2,3.7576822802115432E-2,4.1533046149992994E-2,4.6306399377555638E-2,5.1279721450837513E-2,5.2091262131454708E-2,5.2657064125331846E-2,5.6779159407996375E-2,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[301,null,null,null,"Wind Onshore",null,null,null,null,null,null,{"$f":"(L242-L252-L262)*L$181*L33/1000","v":2.0892627151967997},1.9149699402832501,2.4707201656514393,3.5847821323641602,4.493032530941119,4.3448485639626186,4.5747080311911805,4.7516985719384124,4.7067715493063176,4.8208603418295679,4.9607400938443584,5.06054393846855,5.1962186388682676,5.4005741900293716,5.4383593743460645,5.5623405354263857,5.6455457059085017,5.6673459908599373,5.6072282872755865,5.5283834890014472,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[302,null,null,null,"Wind Offshore",null,null,null,null,null,null,{"$f":"(L243-L253-L263)*L$181*L34/1000","v":0.47114925453119999},0.49355675879624999,0.6586847961559199,1.11829163907604,1.36201836855248,1.3357961649829777,1.4666235389355289,1.6429408785699822,1.8960276122753437,2.3132713375731631,2.6953680162638154,3.0828998412880169,3.4739464362368868,3.8671861008280022,4.253688576216641,4.6384756851576388,5.0077882662884381,5.3826179156384466,5.7228065732558768,6.1069191800331657,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[303,null,null,null,"Solar",null,null,null,null,null,null,{"$f":"(L244-L254-L264)*L$181*L35/1000","v":1.0421893729320362},0.9180265302524202,1.1209268524006719,1.7900056152615842,1.9176419185754072,2.2016281895802843,2.4310332780062702,2.706577027711333,2.9143887383917235,3.0563632826056204,3.1824969602246083,3.3093388414065501,3.4145420212944866,3.4895672791389241,3.4542700572385341,3.2779914514058941,3.0862957617130227,2.9406423336276428,2.9536593412489949,2.904027556793376,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[304,null,null,null,"Gesamt",null,null,null,null,null,null,{"$f":"SUM(L334:L340)","v":5.1116166043200355},4.6273738165819207,5.8424286624080306,{"$f":"SUM(O334:O340)","v":8.8006209664217838},10.222497334669006,{"$f":"SUM(Q334:Q340)","v":10.711163892358147},11.374276890642371,12.105551595075465,12.527794542643893,13.120691660064322,13.673712369920997,14.111159746268637,14.632916619039714,15.301230629680331,15.599292941037671,15.739080558589158,15.601358559574104,15.847164763474868,16.118737386703501,16.421344262862966]
[305]
[306,null,null,null,"Einnahmen aus Vermarktung (Nachrechnung ÜNB-Prognosen) (nominal) [Mrd. Euro]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Einnahmen aus Vermarktung (historisch) = ((Strommenge Festvergütung * Profilfaktor) + (Strommenge Marktprämie * Profilfaktor Marktprämie) * Strompreis "]
[307,null,null,null,"Wasser",{"$f":"(F111*F29+F121*F38)*F$181/1000","v":0.29207321312000001},0.10501383200846999,0.26600449367425993,0.2920044195007499,0.2261362852952,0.21487972800999999,0.19205411863999999,0.16630889274999999,{"$f":"(N111*N29+N121*N38)*N$181/1000","v":0.17315490799999997},{"$f":"(O111*O29+O121*O38)*O$181/1000","v":0.25396844524000001},0.2561051131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[308,null,null,null,"Gas",9.8448630800000006E-2,1.0112351376089998E-2,4.000291416E-2,7.3559837999999989E-2,3.2998406843399997E-2,5.9097831299999994E-2,5.0229127780000001E-2,3.6937294750000002E-2,{"$f":"(N112*N30+N122*N39)*N$181/1000","v":4.1243785060000003E-2},{"$f":"(O112*O30+O122*O39)*O$181/1000","v":5.1176493279999999E-2},4.5519695120000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[309,null,null,null,"Biomasse",1.4089689057600001,1.2336995107149298,1.6367263219999997,1.6963967063999998,1.44751619535,1.3450249499200002,1.2575831384799998,1.0957814199999998,1.3087707847599999,{"$f":"(O113*O31+O123*O40)*O$181/1000","v":1.71355489128},1.89561312136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[310,null,null,null,"Geothermie",1.9314172799999999E-3,3.1261368130799999E-3,5.9217927999999998E-3,3.9321562499999999E-3,5.4060665100000007E-3,5.5775611600000002E-3,5.6387328600000005E-3,5.0720392499999994E-3,6.3954142800000001E-3,{"$f":"(O114*O32+O124*O41)*O$181/1000","v":9.5174142399999991E-3},7.6872786000000016E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[311,null,null,null,"Wind Onshore",2.1178559170288001,2.1137477995592371,2.4286296678346999,2.4982296734125504,2.1370692271902998,2.0847258126408099,2.0939042314399998,1.9391266764967501,2.3916418348726998,{"$f":"(O115*O33+O125*O42)*O$181/1000","v":3.1178115079337601},3.8547571148388795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[312,null,null,null,"Wind Offshore",2.9034835018800002E-2,4.771344804335579E-2,7.6680883025999999E-2,0.12718753755509998,0.28150043965380001,0.37479973,0.47237686600000001,0.49372291699999998,0.64209140899999995,{"$f":"(O116*O34+O126*O43)*O$181/1000","v":0.96796362800000002},1.165232292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[313,null,null,null,"Solar",0.53410125849599999,1.1811626028345956,1.3573761625877201,1.6225724000870998,1.4166823516922997,1.05277772906055,1.058441826388,0.91974929968274977,1.1142166543900001,{"$f":"(O117*O35+O127*O44)*O$181/1000","v":1.6898639748521196},1.81153974393616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[314,null,null,null,"Gesamt",{"$f":"SUM(F344:F350)","v":4.4824141775036006},4.6945756813497583,5.8113422360826803,6.3138827312054993,5.5473089725349993,{"$f":"SUM(K344:K350)","v":5.1368833420913607},5.1302280415879995,{"$f":"SUM(M344:M350)","v":4.6566985399294998},5.6775147903626992,7.8038563548258795,9.036454358955039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315]
[316,null,null,null,"Einnahmen aus Vermarktung (nominal)  [Mrd. Euro]"]
[317,null,null,null,"Wasser",{"$f":"IF(F$5<ControlPanel!$D$59,F344,F334)","v":0.29207321312000001},{"$f":"IF(G$5<ControlPanel!$D$59,G344,G334)","v":0.10501383200846999},{"$f":"IF(H$5<ControlPanel!$D$59,H344,H334)","v":0.26600449367425993},{"$f":"IF(I$5<ControlPanel!$D$59,I344,I334)","v":0.2920044195007499},{"$f":"IF(J$5<ControlPanel!$D$59,J344,J334)","v":0.2261362852952},{"$f":"IF(K$5<ControlPanel!$D$59,K344,K334)","v":0.21487972800999999},{"$f":"IF(L$5<ControlPanel!$D$59,L344,L334)","v":0.19205411863999999},{"$f":"IF(M$5<ControlPanel!$D$59,M344,M334)","v":0.16630889274999999},{"$f":"IF(N$5<ControlPanel!$D$59,N344,N334)","v":0.17315490799999997},{"$f":"IF(O$5<ControlPanel!$D$59,O344,O334)","v":0.25396844524000001},{"$f":"IF(P$5<ControlPanel!$D$59,P344,P334)","v":0.2561051131},{"$f":"IF(Q$5<ControlPanel!$D$59,Q344,Q334)","v":0.33756685198462621},{"$f":"IF(R$5<ControlPanel!$D$59,R344,R334)","v":0.35445694152517221},{"$f":"IF(S$5<ControlPanel!$D$59,S344,S334)","v":0.37518858470826733},{"$f":"IF(T$5<ControlPanel!$D$59,T344,T334)","v":0.3873517116763488},{"$f":"IF(U$5<ControlPanel!$D$59,U344,U334)","v":0.39985567746567824},{"$f":"IF(V$5<ControlPanel!$D$59,V344,V334)","v":0.41270459006923432},{"$f":"IF(W$5<ControlPanel!$D$59,W344,W334)","v":0.42590683922877604},{"$f":"IF(X$5<ControlPanel!$D$59,X344,X334)","v":0.43947100158622693},{"$f":"IF(Y$5<ControlPanel!$D$59,Y344,Y334)","v":0.4534058445953017},{"$f":"IF(Z$5<ControlPanel!$D$59,Z344,Z334)","v":0.43121131960886205},{"$f":"IF(AA$5<ControlPanel!$D$59,AA344,AA334)","v":0.41274668068143899},{"$f":"IF(AB$5<ControlPanel!$D$59,AB344,AB334)","v":0.40340860868396389},{"$f":"IF(AC$5<ControlPanel!$D$59,AC344,AC334)","v":0.4031732901790453},{"$f":"IF(AD$5<ControlPanel!$D$59,AD344,AD334)","v":0.37182531056278417},{"$f":"IF(AE$5<ControlPanel!$D$59,AE344,AE334)","v":0.38062786766971668},null,null,null,null,"Hier werden die Ergebnisse für historische und Prognose-Jahre zusammengeführt."]
[318,null,null,null,"Gas",{"$f":"IF(F$5<ControlPanel!$D$59,F345,F335)","v":9.8448630800000006E-2},{"$f":"IF(G$5<ControlPanel!$D$59,G345,G335)","v":1.0112351376089998E-2},{"$f":"IF(H$5<ControlPanel!$D$59,H345,H335)","v":4.000291416E-2},{"$f":"IF(I$5<ControlPanel!$D$59,I345,I335)","v":7.3559837999999989E-2},{"$f":"IF(J$5<ControlPanel!$D$59,J345,J335)","v":3.2998406843399997E-2},{"$f":"IF(K$5<ControlPanel!$D$59,K345,K335)","v":5.9097831299999994E-2},{"$f":"IF(L$5<ControlPanel!$D$59,L345,L335)","v":5.0229127780000001E-2},{"$f":"IF(M$5<ControlPanel!$D$59,M345,M335)","v":3.6937294750000002E-2},{"$f":"IF(N$5<ControlPanel!$D$59,N345,N335)","v":4.1243785060000003E-2},{"$f":"IF(O$5<ControlPanel!$D$59,O345,O335)","v":5.1176493279999999E-2},{"$f":"IF(P$5<ControlPanel!$D$59,P345,P335)","v":4.5519695120000002E-2},{"$f":"IF(Q$5<ControlPanel!$D$59,Q345,Q335)","v":6.83127721733158E-2},{"$f":"IF(R$5<ControlPanel!$D$59,R345,R335)","v":6.6101342523891424E-2},{"$f":"IF(S$5<ControlPanel!$D$59,S345,S335)","v":5.4565790071954036E-2},{"$f":"IF(T$5<ControlPanel!$D$59,T345,T335)","v":3.8774090330711934E-2},{"$f":"IF(U$5<ControlPanel!$D$59,U345,U335)","v":2.4782541908681222E-2},{"$f":"IF(V$5<ControlPanel!$D$59,V345,V335)","v":2.7117316017622871E-2},{"$f":"IF(W$5<ControlPanel!$D$59,W345,W335)","v":2.9898980755172336E-2},{"$f":"IF(X$5<ControlPanel!$D$59,X345,X335)","v":3.4164531260983032E-2},{"$f":"IF(Y$5<ControlPanel!$D$59,Y345,Y335)","v":3.8653923993428221E-2},{"$f":"IF(Z$5<ControlPanel!$D$59,Z345,Z335)","v":4.0937215638527702E-2},{"$f":"IF(AA$5<ControlPanel!$D$59,AA345,AA335)","v":4.5510440636177076E-2},{"$f":"IF(AB$5<ControlPanel!$D$59,AB345,AB335)","v":4.8391683228468228E-2},{"$f":"IF(AC$5<ControlPanel!$D$59,AC345,AC335)","v":5.3597693203794969E-2},{"$f":"IF(AD$5<ControlPanel!$D$59,AD345,AD335)","v":5.8906441263556528E-2},{"$f":"IF(AE$5<ControlPanel!$D$59,AE345,AE335)","v":6.4136356460284427E-2}]
[319,null,null,null,"Biomasse",{"$f":"IF(F$5<ControlPanel!$D$59,F346,F336)","v":1.4089689057600001},{"$f":"IF(G$5<ControlPanel!$D$59,G346,G336)","v":1.2336995107149298},{"$f":"IF(H$5<ControlPanel!$D$59,H346,H336)","v":1.6367263219999997},{"$f":"IF(I$5<ControlPanel!$D$59,I346,I336)","v":1.6963967063999998},{"$f":"IF(J$5<ControlPanel!$D$59,J346,J336)","v":1.44751619535},{"$f":"IF(K$5<ControlPanel!$D$59,K346,K336)","v":1.3450249499200002},{"$f":"IF(L$5<ControlPanel!$D$59,L346,L336)","v":1.2575831384799998},{"$f":"IF(M$5<ControlPanel!$D$59,M346,M336)","v":1.0957814199999998},{"$f":"IF(N$5<ControlPanel!$D$59,N346,N336)","v":1.3087707847599999},{"$f":"IF(O$5<ControlPanel!$D$59,O346,O336)","v":1.71355489128},{"$f":"IF(P$5<ControlPanel!$D$59,P346,P336)","v":1.89561312136},{"$f":"IF(Q$5<ControlPanel!$D$59,Q346,Q336)","v":2.4089676916526086},{"$f":"IF(R$5<ControlPanel!$D$59,R346,R336)","v":2.4659814050933484},{"$f":"IF(S$5<ControlPanel!$D$59,S346,S336)","v":2.5568772758762055},{"$f":"IF(T$5<ControlPanel!$D$59,T346,T336)","v":2.5655469867170422},{"$f":"IF(U$5<ControlPanel!$D$59,U346,U336)","v":2.4845234781273153},{"$f":"IF(V$5<ControlPanel!$D$59,V346,V336)","v":2.3703793557200386},{"$f":"IF(W$5<ControlPanel!$D$59,W346,W336)","v":2.1736214616255936},{"$f":"IF(X$5<ControlPanel!$D$59,X346,X336)","v":2.0414023394696481},{"$f":"IF(Y$5<ControlPanel!$D$59,Y346,Y336)","v":2.0142664682931883},{"$f":"IF(Z$5<ControlPanel!$D$59,Z346,Z336)","v":1.9392933518390489},{"$f":"IF(AA$5<ControlPanel!$D$59,AA346,AA336)","v":1.7557093659040688},{"$f":"IF(AB$5<ControlPanel!$D$59,AB346,AB336)","v":1.3586488123008711},{"$f":"IF(AC$5<ControlPanel!$D$59,AC346,AC336)","v":1.3476962778345469},{"$f":"IF(AD$5<ControlPanel!$D$59,AD346,AD336)","v":1.3516543689713703},{"$f":"IF(AE$5<ControlPanel!$D$59,AE346,AE336)","v":1.380470653496978}]
[320,null,null,null,"Geothermie",{"$f":"IF(F$5<ControlPanel!$D$59,F347,F337)","v":1.9314172799999999E-3},{"$f":"IF(G$5<ControlPanel!$D$59,G347,G337)","v":3.1261368130799999E-3},{"$f":"IF(H$5<ControlPanel!$D$59,H347,H337)","v":5.9217927999999998E-3},{"$f":"IF(I$5<ControlPanel!$D$59,I347,I337)","v":3.9321562499999999E-3},{"$f":"IF(J$5<ControlPanel!$D$59,J347,J337)","v":5.4060665100000007E-3},{"$f":"IF(K$5<ControlPanel!$D$59,K347,K337)","v":5.5775611600000002E-3},{"$f":"IF(L$5<ControlPanel!$D$59,L347,L337)","v":5.6387328600000005E-3},{"$f":"IF(M$5<ControlPanel!$D$59,M347,M337)","v":5.0720392499999994E-3},{"$f":"IF(N$5<ControlPanel!$D$59,N347,N337)","v":6.3954142800000001E-3},{"$f":"IF(O$5<ControlPanel!$D$59,O347,O337)","v":9.5174142399999991E-3},{"$f":"IF(P$5<ControlPanel!$D$59,P347,P337)","v":7.6872786000000016E-3},{"$f":"IF(Q$5<ControlPanel!$D$59,Q347,Q337)","v":1.4043658021716646E-2},{"$f":"IF(R$5<ControlPanel!$D$59,R347,R337)","v":1.5372353366979882E-2},{"$f":"IF(S$5<ControlPanel!$D$59,S347,S337)","v":1.7703466199309733E-2},{"$f":"IF(T$5<ControlPanel!$D$59,T347,T337)","v":1.8933853946404223E-2},{"$f":"IF(U$5<ControlPanel!$D$59,U347,U337)","v":2.1035000554295885E-2},{"$f":"IF(V$5<ControlPanel!$D$59,V347,V337)","v":2.4906037781318963E-2},{"$f":"IF(W$5<ControlPanel!$D$59,W347,W337)","v":2.8949843495977779E-2},{"$f":"IF(X$5<ControlPanel!$D$59,X347,X337)","v":3.3171650323214556E-2},{"$f":"IF(Y$5<ControlPanel!$D$59,Y347,Y337)","v":3.7576822802115432E-2},{"$f":"IF(Z$5<ControlPanel!$D$59,Z347,Z337)","v":4.1533046149992994E-2},{"$f":"IF(AA$5<ControlPanel!$D$59,AA347,AA337)","v":4.6306399377555638E-2},{"$f":"IF(AB$5<ControlPanel!$D$59,AB347,AB337)","v":5.1279721450837513E-2},{"$f":"IF(AC$5<ControlPanel!$D$59,AC347,AC337)","v":5.2091262131454708E-2},{"$f":"IF(AD$5<ControlPanel!$D$59,AD347,AD337)","v":5.2657064125331846E-2},{"$f":"IF(AE$5<ControlPanel!$D$59,AE347,AE337)","v":5.6779159407996375E-2}]
[321,null,null,null,"Wind Onshore",{"$f":"IF(F$5<ControlPanel!$D$59,F348,F338)","v":2.1178559170288001},{"$f":"IF(G$5<ControlPanel!$D$59,G348,G338)","v":2.1137477995592371},{"$f":"IF(H$5<ControlPanel!$D$59,H348,H338)","v":2.4286296678346999},{"$f":"IF(I$5<ControlPanel!$D$59,I348,I338)","v":2.4982296734125504},{"$f":"IF(J$5<ControlPanel!$D$59,J348,J338)","v":2.1370692271902998},{"$f":"IF(K$5<ControlPanel!$D$59,K348,K338)","v":2.0847258126408099},{"$f":"IF(L$5<ControlPanel!$D$59,L348,L338)","v":2.0939042314399998},{"$f":"IF(M$5<ControlPanel!$D$59,M348,M338)","v":1.9391266764967501},{"$f":"IF(N$5<ControlPanel!$D$59,N348,N338)","v":2.3916418348726998},{"$f":"IF(O$5<ControlPanel!$D$59,O348,O338)","v":3.1178115079337601},{"$f":"IF(P$5<ControlPanel!$D$59,P348,P338)","v":3.8547571148388795},{"$f":"IF(Q$5<ControlPanel!$D$59,Q348,Q338)","v":4.3448485639626186},{"$f":"IF(R$5<ControlPanel!$D$59,R348,R338)","v":4.5747080311911805},{"$f":"IF(S$5<ControlPanel!$D$59,S348,S338)","v":4.7516985719384124},{"$f":"IF(T$5<ControlPanel!$D$59,T348,T338)","v":4.7067715493063176},{"$f":"IF(U$5<ControlPanel!$D$59,U348,U338)","v":4.8208603418295679},{"$f":"IF(V$5<ControlPanel!$D$59,V348,V338)","v":4.9607400938443584},{"$f":"IF(W$5<ControlPanel!$D$59,W348,W338)","v":5.06054393846855},{"$f":"IF(X$5<ControlPanel!$D$59,X348,X338)","v":5.1962186388682676},{"$f":"IF(Y$5<ControlPanel!$D$59,Y348,Y338)","v":5.4005741900293716},{"$f":"IF(Z$5<ControlPanel!$D$59,Z348,Z338)","v":5.4383593743460645},{"$f":"IF(AA$5<ControlPanel!$D$59,AA348,AA338)","v":5.5623405354263857},{"$f":"IF(AB$5<ControlPanel!$D$59,AB348,AB338)","v":5.6455457059085017},{"$f":"IF(AC$5<ControlPanel!$D$59,AC348,AC338)","v":5.6673459908599373},{"$f":"IF(AD$5<ControlPanel!$D$59,AD348,AD338)","v":5.6072282872755865},{"$f":"IF(AE$5<ControlPanel!$D$59,AE348,AE338)","v":5.5283834890014472}]
[322,null,null,null,"Wind Offshore",{"$f":"IF(F$5<ControlPanel!$D$59,F349,F339)","v":2.9034835018800002E-2},{"$f":"IF(G$5<ControlPanel!$D$59,G349,G339)","v":4.771344804335579E-2},{"$f":"IF(H$5<ControlPanel!$D$59,H349,H339)","v":7.6680883025999999E-2},{"$f":"IF(I$5<ControlPanel!$D$59,I349,I339)","v":0.12718753755509998},{"$f":"IF(J$5<ControlPanel!$D$59,J349,J339)","v":0.28150043965380001},{"$f":"IF(K$5<ControlPanel!$D$59,K349,K339)","v":0.37479973},{"$f":"IF(L$5<ControlPanel!$D$59,L349,L339)","v":0.47237686600000001},{"$f":"IF(M$5<ControlPanel!$D$59,M349,M339)","v":0.49372291699999998},{"$f":"IF(N$5<ControlPanel!$D$59,N349,N339)","v":0.64209140899999995},{"$f":"IF(O$5<ControlPanel!$D$59,O349,O339)","v":0.96796362800000002},{"$f":"IF(P$5<ControlPanel!$D$59,P349,P339)","v":1.165232292},{"$f":"IF(Q$5<ControlPanel!$D$59,Q349,Q339)","v":1.3357961649829777},{"$f":"IF(R$5<ControlPanel!$D$59,R349,R339)","v":1.4666235389355289},{"$f":"IF(S$5<ControlPanel!$D$59,S349,S339)","v":1.6429408785699822},{"$f":"IF(T$5<ControlPanel!$D$59,T349,T339)","v":1.8960276122753437},{"$f":"IF(U$5<ControlPanel!$D$59,U349,U339)","v":2.3132713375731631},{"$f":"IF(V$5<ControlPanel!$D$59,V349,V339)","v":2.6953680162638154},{"$f":"IF(W$5<ControlPanel!$D$59,W349,W339)","v":3.0828998412880169},{"$f":"IF(X$5<ControlPanel!$D$59,X349,X339)","v":3.4739464362368868},{"$f":"IF(Y$5<ControlPanel!$D$59,Y349,Y339)","v":3.8671861008280022},{"$f":"IF(Z$5<ControlPanel!$D$59,Z349,Z339)","v":4.253688576216641},{"$f":"IF(AA$5<ControlPanel!$D$59,AA349,AA339)","v":4.6384756851576388},{"$f":"IF(AB$5<ControlPanel!$D$59,AB349,AB339)","v":5.0077882662884381},{"$f":"IF(AC$5<ControlPanel!$D$59,AC349,AC339)","v":5.3826179156384466},{"$f":"IF(AD$5<ControlPanel!$D$59,AD349,AD339)","v":5.7228065732558768},{"$f":"IF(AE$5<ControlPanel!$D$59,AE349,AE339)","v":6.1069191800331657}]
[323,null,null,null,"Solar",{"$f":"IF(F$5<ControlPanel!$D$59,F350,F340)","v":0.53410125849599999},{"$f":"IF(G$5<ControlPanel!$D$59,G350,G340)","v":1.1811626028345956},{"$f":"IF(H$5<ControlPanel!$D$59,H350,H340)","v":1.3573761625877201},{"$f":"IF(I$5<ControlPanel!$D$59,I350,I340)","v":1.6225724000870998},{"$f":"IF(J$5<ControlPanel!$D$59,J350,J340)","v":1.4166823516922997},{"$f":"IF(K$5<ControlPanel!$D$59,K350,K340)","v":1.05277772906055},{"$f":"IF(L$5<ControlPanel!$D$59,L350,L340)","v":1.058441826388},{"$f":"IF(M$5<ControlPanel!$D$59,M350,M340)","v":0.91974929968274977},{"$f":"IF(N$5<ControlPanel!$D$59,N350,N340)","v":1.1142166543900001},{"$f":"IF(O$5<ControlPanel!$D$59,O350,O340)","v":1.6898639748521196},{"$f":"IF(P$5<ControlPanel!$D$59,P350,P340)","v":1.81153974393616},{"$f":"IF(Q$5<ControlPanel!$D$59,Q350,Q340)","v":2.2016281895802843},{"$f":"IF(R$5<ControlPanel!$D$59,R350,R340)","v":2.4310332780062702},{"$f":"IF(S$5<ControlPanel!$D$59,S350,S340)","v":2.706577027711333},{"$f":"IF(T$5<ControlPanel!$D$59,T350,T340)","v":2.9143887383917235},{"$f":"IF(U$5<ControlPanel!$D$59,U350,U340)","v":3.0563632826056204},{"$f":"IF(V$5<ControlPanel!$D$59,V350,V340)","v":3.1824969602246083},{"$f":"IF(W$5<ControlPanel!$D$59,W350,W340)","v":3.3093388414065501},{"$f":"IF(X$5<ControlPanel!$D$59,X350,X340)","v":3.4145420212944866},{"$f":"IF(Y$5<ControlPanel!$D$59,Y350,Y340)","v":3.4895672791389241},{"$f":"IF(Z$5<ControlPanel!$D$59,Z350,Z340)","v":3.4542700572385341},{"$f":"IF(AA$5<ControlPanel!$D$59,AA350,AA340)","v":3.2779914514058941},{"$f":"IF(AB$5<ControlPanel!$D$59,AB350,AB340)","v":3.0862957617130227},{"$f":"IF(AC$5<ControlPanel!$D$59,AC350,AC340)","v":2.9406423336276428},{"$f":"IF(AD$5<ControlPanel!$D$59,AD350,AD340)","v":2.9536593412489949},{"$f":"IF(AE$5<ControlPanel!$D$59,AE350,AE340)","v":2.904027556793376}]
[324,null,null,null,"Gesamt",{"$f":"SUM(F354:F360)","v":4.4824141775036006},4.6945756813497583,5.8113422360826803,6.3138827312054993,5.5473089725349993,5.1368833420913607,{"$f":"SUM(L354:L360)","v":5.1302280415879995},4.6566985399294998,{"$f":"SUM(N354:N360)","v":5.6775147903626992},{"$f":"SUM(O354:O360)","v":7.8038563548258795},9.036454358955039,{"$f":"SUM(Q354:Q360)","v":10.711163892358147},11.374276890642371,12.105551595075465,12.527794542643893,13.120691660064322,13.673712369920997,14.111159746268637,14.632916619039714,15.301230629680331,15.599292941037671,15.739080558589158,15.601358559574104,15.847164763474868,16.118737386703501,16.421344262862966]
[325]
[326,null,null,null,"Verbleibende Zahlungen für Bestandsanlagen, korrigiert mit Dargebotsfaktor (nominal) [Mrd. Euro/a]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.14",null,null,null,"Verbleibende Zahlungen für Bestandsanlagen multipliziert mit dem Dargebotsfaktor des jeweiligen Prognosejahres \n(um Effekt durch verschiedene Wetterjahre zu berücksichtigen)"]
[327,null,null,null,"Wasser",{"$f":"F83*F47","v":0},0,0,0,0,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.54195695216777517,0.50533948832503828,0.47262537548595118,0.45094447604902621,0.4038898480789026,0.39783057582039583,"v2.1.14",null,null,null," = verbleibende Zahlungen für Bestandsanlagen * Dargebotsfaktor"]
[328,null,null,null,"Gas",{"$f":"F84*F48","v":0},0,0,0,0,0.10116121574165485,0.10116121574165485,0.10116121574165485,0.10116121574165485,0.10116121574165485,0.10116121574165485,7.9133545585612253E-2,7.1727150881228011E-2,5.2864086060311559E-2,3.1357929537542545E-2,1.1322285335139877E-2,9.0650761329917826E-3,7.2445750895866442E-3,6.9699990613540114E-3,6.741430146899088E-3,3.8404013457238352E-3,3.1931576106920346E-3,1.0846120363654757E-3,8.5736373947492247E-4,5.6103056804173075E-4,0,"v2.1.14"]
[329,null,null,null,"Biomasse",{"$f":"F85*F49","v":0},0,0,0,0,7.9245390822727533,7.9245390822727533,7.9245390822727533,7.9245390822727533,7.9245390822727533,7.9245390822727533,7.7040643280932235,7.5428740510054375,7.4288216250548311,7.2918533006053305,6.8725383217574079,6.1092320442362009,5.1199079506909477,4.3311546587347163,3.9042756106600809,3.3236133815912274,2.3853568935530132,0.84162987310065895,0.50688730032510243,0.21674969820259962,0,"v2.1.14"]
[330,null,null,null,"Geothermie",{"$f":"F86*F50","v":0},0,0,0,0,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.5255721675931898E-2,3.5255721675931898E-2,3.5255721675931898E-2,2.0118844946834122E-2,4.1296561493336659E-3,0,"v2.1.14"]
[331,null,null,null,"Wind Onshore",{"$f":"F87*F51","v":0},0,0,0,0,6.0139168669547871,5.9784568806193468,5.9311768988387614,5.8720769216130293,5.7072762129233041,5.5322549090503328,5.2442237337911122,4.8907078366197974,4.5021302757619548,4.1498757420585815,3.8471909163520843,3.6009016566231895,3.362416669808018,2.9646729463510626,2.755600394248884,2.3480851114899872,1.9718168299157017,1.4793229511201422,0.78191609611789203,0.48002531726640046,0,"v2.1.14"]
[332,null,null,null,"Wind Offshore",{"$f":"F88*F52","v":0},0,0,0,0,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.70779873025242745,0.67015409610936971,0.5886254876290351,0.54948030085984612,0.41959031199187452,0.18563002464811498,0.13008602678610678,0.12996373387338628,0.12978628925492908,0.12428980987762621,0.1175033883274389,0.10084376585622522,8.893242401487135E-2,5.5540165577103229E-2,0,"v2.1.14"]
[333,null,null,null,"Solar",{"$f":"F89*F53","v":0},0,0,0,0,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8743231184046909,9.8339025269570541,9.7918998861958393,9.7368305315089039,9.4203080911896588,8.9956933481227033,8.6231614633896339,8.0972890432583959,7.306332544077935,5.6871387273907796,3.344398325548267,1.5096140003144618,0.41258647705966339,0.12207424266830158,0,"v2.1.14"]
[334,null,null,null,"Gesamt",{"$f":"SUM(F364:F370)","v":0},0,0,0,0,25.293089274486086,25.257629288150646,25.210349306370059,{"$f":"SUM(N364:N370)","v":25.151249329144328},{"$f":"SUM(O364:O370)","v":24.986448620454603},24.811427316581632,{"$f":"SUM(Q364:Q370)","v":24.242854188647961},23.642676394093783,22.997652093222868,22.392708537091099,21.20426065914706,19.533832882284095,17.876127418285186,16.163361113799809,14.736047000909622,12.064180105539052,8.3628638049560831,4.4403762995897367,2.2622429822528645,1.2829699585106829,0.39783057582039583]
[335]
[336,null,null,null,"Prognostizierte Deckungslücke (nominal) [Mrd. Euro]"]
[337,null,null,null,"Einnahmen der Anlagenbetreiber (Baujahr>2014) aus Vergütungssatz und Managementprämie  (nominal) [Mrd. Euro]",{"$f":"F311","v":0},0,0,0,0,{"$f":"K311","v":1.0016850036256872},{"$f":"L311","v":2.722323144837183},{"$f":"M311","v":4.4933180240260073},{"$f":"N311","v":6.2292690666008541},7.703073244821538,8.7625352511391181,9.3568759411028619,10.009038920700798,10.754400073500324,11.485994187072036,12.573917692631124,13.456626594693338,13.805853639906644,14.72828342930428,15.388892545067435,16.578319407965655,17.76479010581782,18.955374250261457,20.132503873891796,20.989233186306421,21.714958557303309,"v3.0.9",null,null,null," = Vergütungsansprüche  + Managementprämie für Bestandsanlagen"]
[338,null,null,null,"Einnahmen aus Vermarktung  (nominal) [Mrd. Euro]",{"$f":"F361","v":4.4824141775036006},4.6945756813497583,5.8113422360826803,6.3138827312054993,5.5473089725349993,{"$f":"K361","v":5.1368833420913607},{"$f":"L361","v":5.1302280415879995},{"$f":"M361","v":4.6566985399294998},5.6775147903626992,{"$f":"O361","v":7.8038563548258795},9.036454358955039,{"$f":"Q361","v":10.711163892358147},11.374276890642371,12.105551595075465,12.527794542643893,13.120691660064322,13.673712369920997,14.111159746268637,14.632916619039714,15.301230629680331,15.599292941037671,15.739080558589158,15.601358559574104,15.847164763474868,16.118737386703501,16.421344262862966,null,null,null,null," = Stromverbrauch Grünstromprivileg * Umlagesatz-Reduktion für Grünstromprivileg (geht als Negativposten in die Bilanz ein)"]
[339,null,null,null,"Effekt Günstromprivileg (nominal) [Mrd. Euro]",{"$f":"F16*F22/1000","v":0},0.87088794588839991,0.12637701999999998,5.1966859999999997E-2,0.11954480000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[340,null,null,null,"vermiedene Netzentgelte (nominal) [Mrd. Euro]",{"$f":"F182*'D-vermiedene Netzentgelte'!F32*SUM('MOD-Berechnungen'!F242:F244)/1000\n+F182*SUM('MOD-Berechnungen'!F238:F241)/1000","v":0.33373085000000002},{"$f":"G182*'D-vermiedene Netzentgelte'!G32*SUM('MOD-Berechnungen'!G242:G244)/1000\n+G182*SUM('MOD-Berechnungen'!G238:G241)/1000","v":0.40558795999999997},{"$f":"H182*'D-vermiedene Netzentgelte'!H32*SUM('MOD-Berechnungen'!H242:H244)/1000\n+H182*SUM('MOD-Berechnungen'!H238:H241)/1000","v":0.43666439499999993},{"$f":"I182*'D-vermiedene Netzentgelte'!I32*SUM('MOD-Berechnungen'!I242:I244)/1000\n+I182*SUM('MOD-Berechnungen'!I238:I241)/1000","v":0.50111063699999991},{"$f":"J182*'D-vermiedene Netzentgelte'!J32*SUM('MOD-Berechnungen'!J242:J244)/1000\n+J182*SUM('MOD-Berechnungen'!J238:J241)/1000","v":0.69335669199999983},{"$f":"K182*'D-vermiedene Netzentgelte'!K32*SUM('MOD-Berechnungen'!K242:K244)/1000\n+K182*SUM('MOD-Berechnungen'!K238:K241)/1000","v":0.74838364323231099},{"$f":"L182*'D-vermiedene Netzentgelte'!L32*SUM('MOD-Berechnungen'!L242:L244)/1000\n+L182*SUM('MOD-Berechnungen'!L238:L241)/1000","v":0.85023012181916047},{"$f":"M182*'D-vermiedene Netzentgelte'!M32*SUM('MOD-Berechnungen'!M242:M244)/1000\n+M182*SUM('MOD-Berechnungen'!M238:M241)/1000","v":0.95970784794646691},{"$f":"N182*'D-vermiedene Netzentgelte'!N32*SUM(N242,N244)/1000\n+N182*SUM('MOD-Berechnungen'!N238:N241)/1000","v":0.67580048700000006},{"$f":"O182*'D-vermiedene Netzentgelte'!O32*SUM(O242,O244)/1000\n+O182*SUM('MOD-Berechnungen'!O238:O241)/1000","v":0.54611158999999998},{"$f":"P182*'D-vermiedene Netzentgelte'!P32*SUM(P242,P244)/1000\n+P182*SUM('MOD-Berechnungen'!P238:P241)/1000","v":0.35041700299999995},{"$f":"Q182*'D-vermiedene Netzentgelte'!Q32*SUM(Q242,Q244)/1000\n+Q182*SUM('MOD-Berechnungen'!Q238:Q241)/1000","v":0.39254797306235611},{"$f":"R182*'D-vermiedene Netzentgelte'!R32*SUM(R242,R244)/1000\n+R182*SUM('MOD-Berechnungen'!R238:R241)/1000","v":0.39234364891459533},{"$f":"S182*'D-vermiedene Netzentgelte'!S32*SUM(S242,S244)/1000\n+S182*SUM('MOD-Berechnungen'!S238:S241)/1000","v":0.39257901585835103},{"$f":"T182*'D-vermiedene Netzentgelte'!T32*SUM(T242,T244)/1000\n+T182*SUM('MOD-Berechnungen'!T238:T241)/1000","v":0.38979598190398951},{"$f":"U182*'D-vermiedene Netzentgelte'!U32*SUM(U242,U244)/1000\n+U182*SUM('MOD-Berechnungen'!U238:U241)/1000","v":0.37594228174540245},{"$f":"V182*'D-vermiedene Netzentgelte'!V32*SUM(V242,V244)/1000\n+V182*SUM('MOD-Berechnungen'!V238:V241)/1000","v":0.36047132064740428},{"$f":"W182*'D-vermiedene Netzentgelte'!W32*SUM(W242,W244)/1000\n+W182*SUM('MOD-Berechnungen'!W238:W241)/1000","v":0.33498838624258609},{"$f":"X182*'D-vermiedene Netzentgelte'!X32*SUM(X242,X244)/1000\n+X182*SUM('MOD-Berechnungen'!X238:X241)/1000","v":0.3182692899607068},{"$f":"Y182*'D-vermiedene Netzentgelte'!Y32*SUM(Y242,Y244)/1000\n+Y182*SUM('MOD-Berechnungen'!Y238:Y241)/1000","v":0.31494918781655473},{"$f":"Z182*'D-vermiedene Netzentgelte'!Z32*SUM(Z242,Z244)/1000\n+Z182*SUM('MOD-Berechnungen'!Z238:Z241)/1000","v":0.30105557996755117},{"$f":"AA182*'D-vermiedene Netzentgelte'!AA32*SUM(AA242,AA244)/1000\n+AA182*SUM('MOD-Berechnungen'!AA238:AA241)/1000","v":0.27501780290774536},{"$f":"AB182*'D-vermiedene Netzentgelte'!AB32*SUM(AB242,AB244)/1000\n+AB182*SUM('MOD-Berechnungen'!AB238:AB241)/1000","v":0.22459231046110945},{"$f":"AC182*'D-vermiedene Netzentgelte'!AC32*SUM(AC242,AC244)/1000\n+AC182*SUM('MOD-Berechnungen'!AC238:AC241)/1000","v":0.22207376175135882},{"$f":"AD182*'D-vermiedene Netzentgelte'!AD32*SUM(AD242,AD244)/1000\n+AD182*SUM('MOD-Berechnungen'!AD238:AD241)/1000","v":0.21765874763651194},{"$f":"AE182*'D-vermiedene Netzentgelte'!AE32*SUM(AE242,AE244)/1000\n+AE182*SUM('MOD-Berechnungen'!AE238:AE241)/1000","v":0.22137291967865314},"v2.1.14",null,null,null," = Strommenge fluktuierende Erzeugung * vermiedene Netzentgelte pro kWh* Skalierungsfaktor \n+ Strommenge nicht fluktuierende Erzeugung * vermiedene Netzentgelte pro kWh"]
[341,null,null,null,"Sonstige Kosten (nominal) [Mrd. Euro]",{"$f":"F183","v":0.38450000000000001},0.42218865985000004,0.23028867101000003,0.15466122681000002,0.29887697133000007,0.19595140036000003,0.13908307713999998,0.14340741743000002,6.8122188890000004E-2,7.0404653730000002E-2,6.4167895450000012E-2,6.6107370089976247E-2,6.7098980641325884E-2,6.8105465350945762E-2,6.9127047331209932E-2,7.0163953041178076E-2,7.1216412336795737E-2,7.2284658521847664E-2,7.3368928399675362E-2,7.4469462325670491E-2,7.5586504260555534E-2,7.6720301824463863E-2,7.7871106351830824E-2,7.9039172947108272E-2,8.0224760541314888E-2,8.1428131949434601E-2,"v2.1.14"]
[342,null,null,null,"Einnahmen der Anlagenbetreiber (Baujahr<2015) aus Vergütungssatz und Managementprämie (nominal)  [Mrd. Euro]",{"$f":"IF(ControlPanel!$D$59>F$5,F321-F311,F371)+F331","v":12.667440729999999},{"$f":"IF(ControlPanel!$D$59>G$5,G321-G311,G371)+G331","v":17.126834930000001},{"$f":"IF(ControlPanel!$D$59>H$5,H321-H311,H371)+H331","v":18.937664991119739},{"$f":"IF(ControlPanel!$D$59>I$5,I321-I311,I371)+I331","v":22.796891415220745},{"$f":"IF(ControlPanel!$D$59>J$5,J321-J311,J371)+J331","v":25.293093383584349},{"$f":"IF(ControlPanel!$D$59>K$5,K321-K311,K371)+K331","v":26.01584347232637},{"$f":"IF(ControlPanel!$D$59>L$5,L321-L311,L371)+L331","v":26.402110025629643},{"$f":"IF(ControlPanel!$D$59>M$5,M321-M311,M371)+M331","v":25.529784954268585},{"$f":"IF(ControlPanel!$D$59>N$5,N321-N311,N371)+N331","v":25.735518513508286},{"$f":"IF(ControlPanel!$D$59>O$5,O321-O311,O371)+O331","v":25.456373148394093},{"$f":"IF(ControlPanel!$D$59>P$5,P321-P311,P371)+P331","v":24.87293271421985},{"$f":"IF(ControlPanel!$D$59>Q$5,Q321-Q311,Q371)+Q331","v":24.774790344342104},{"$f":"IF(ControlPanel!$D$59>R$5,R321-R311,R371)+R331","v":24.166751424334318},{"$f":"IF(ControlPanel!$D$59>S$5,S321-S311,S371)+S331","v":23.513982172277583},{"$f":"IF(ControlPanel!$D$59>T$5,T321-T311,T371)+T331","v":22.901408122366682},{"$f":"IF(ControlPanel!$D$59>U$5,U321-U311,U371)+U331","v":21.705442516561426},{"$f":"IF(ControlPanel!$D$59>V$5,V321-V311,V371)+V331","v":20.027608111263767},{"$f":"IF(ControlPanel!$D$59>W$5,W321-W311,W371)+W331","v":18.362605476393238},{"$f":"IF(ControlPanel!$D$59>X$5,X321-X311,X371)+X331","v":16.642649840999859},{"$f":"IF(ControlPanel!$D$59>Y$5,Y321-Y311,Y371)+Y331","v":15.208252643471248},{"$f":"IF(ControlPanel!$D$59>Z$5,Z321-Z311,Z371)+Z331","v":12.529407339589914},{"$f":"IF(ControlPanel!$D$59>AA$5,AA321-AA311,AA371)+AA331","v":8.8212157596859981},{"$f":"IF(ControlPanel!$D$59>AB$5,AB321-AB311,AB371)+AB331","v":4.8919545801118201},{"$f":"IF(ControlPanel!$D$59>AC$5,AC321-AC311,AC371)+AC331","v":2.707147692126838},{"$f":"IF(ControlPanel!$D$59>AD$5,AD321-AD311,AD371)+AD331","v":1.7212997219333173},{"$f":"IF(ControlPanel!$D$59>AE$5,AE321-AE311,AE371)+AE331","v":0.82968255948801595},"v3.0.9",null,null,null,"Wenn historisches Jahr, dann verwende Zahlen aus ÜNB-Nachrechnung. Ansonsten verwende verbleibende Zahlungen für Bestandsanlagen + Managementprämie für Bestandsanlagen"]
["342.1",null,null,null,"Korrekturfaktor [Mrd. Euro]",-1.6799763492082525E-3,-2.8624077349064143E-3,3.6533487268301935E-3,-1.7381631811784334E-3,7.8679211882863532E-4,3.674879619599624E-2,-1.53525312683006E-2,5.8973858480582605E-3,1.2673943492223994E-2,null,-2.1220285848020475E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"neu hinzugefügt"]
[343,null,null,null,"Prognostizierte Deckungslücke (nominal) [Mrd. Euro]",{"$f":"F374-F375+F376-F377+F378+F379+F380","v":8.2341157261471896},13.316885486653737,13.049977399773889,16.186787970644065,19.471636282498178,21.364961687184383,23.267705552931364,24.556001393696683,{"$f":"N374-N375+N376-N377+N378+N379+N380","v":25.692268435128664},{"$f":"O374-O375+O376-O377+O378+O379+O380","v":24.879883102119752},24.29154421300591,23.094061790114438,22.476268786119476,21.838357100195037,21.538938832222044,20.852890220424005,19.521267427725501,17.794595642310508,16.493116289703394,15.055434833367467,13.282964730810903,10.648627805831378,8.0992490666898949,6.8494522137395144,6.4543615344410412,5.9833520661991395,"v2.1.17",null,null,null,"Prognostizierte Deckungslücke = \nEinnahmen der Anlagenbetreiber \n- Einnahmen aus Vermarktung \n+ Effekt Grünstromprivileg \n- vermiedene Netzentgelte \n+ sonstige Kosten \n+ Einnahmen der Anlagenbetreiber (Baujahr<2015) aus Vergütungssatz und Managementprämie\n+ Kosten Managementprämie Bestandsanlagen\n+ Korrekturfaktor"]
[344]
[345,null,null,null,"Berechnung des Kontostandes am 30.9. für Prognosejahre"]
[346,null,null,null,"Minderung der Vermarktungserlöse wg. Differenz zwischen Future- und Spotpreis  (nominal) [Mrd. Euro]",null,null,null,null,null,{"$f":"K361*(1-K8)","v":0.51368833420913595},0.51302280415879986,0.46566985399294986,0.56775147903626977,0.78038563548258777,0.90364543589550372,1.0711163892358144,1.1374276890642367,1.2105551595075461,1.2527794542643891,1.3120691660064319,1.3673712369920994,1.4111159746268633,1.4632916619039711,1.5301230629680327,1.5599292941037668,1.5739080558589156,1.5601358559574101,1.5847164763474866,1.6118737386703497,1.6421344262862962,null,null,null,null,"Minderung der Vermarktungserlöse wg. Differenz zwischen Future- und Spotpreis = Einnahmen aus Vermarktung * (1-Spot-Skalierungsfaktor)"]
[347,null,null,null,"Ausgaben aus vergangenem Jahr  (nominal) [Mrd. Euro]",null,null,null,null,null,{"$f":"J381+J384","v":19.471636282498178},{"$f":"K381+K384","v":21.878650021393518},{"$f":"L381+L384","v":23.780728357090165},{"$f":"M381+M384","v":25.021671247689632},{"$f":"N381+N384","v":26.260019914164936},25.66026873760234,{"$f":"P381+P384","v":25.195189648901412},{"$f":"Q381+Q384","v":24.165178179350253},{"$f":"R381+R384","v":23.613696475183712},{"$f":"S381+S384","v":23.048912259702583},{"$f":"T381+T384","v":22.791718286486432},{"$f":"U381+U384","v":22.164959386430436},{"$f":"V381+V384","v":20.8886386647176},{"$f":"W381+W384","v":19.205711616937371},{"$f":"X381+X384","v":17.956407951607364},{"$f":"Y381+Y384","v":16.585557896335501},{"$f":"Z381+Z384","v":14.842894024914671},{"$f":"AA381+AA384","v":12.222535861690293},{"$f":"AB381+AB384","v":9.6593849226473054},{"$f":"AC381+AC384","v":8.4341686900870005},{"$f":"AD381+AD384","v":8.0662352731113902},null,null,null,null,"Ausgaben aus vergangenem Jahr = Prognostizierte Deckungslücke im Vorjahr + Minderung der Vermarktungserlöse im Vorjahr"]
[348,null,null,null,"Umlageerlöse aus vergangenem Jahr, ohne monatliche Auflösung (nominal) [Mrd. Euro]",null,null,null,null,null,{"$f":"J392","v":23.615724916227997},{"$f":"K392","v":22.120712918692821},23.073286108224501,24.081551328448484,{"$f":"N392","v":23.904574398166385},{"$f":"O392","v":22.720840733526938},{"$f":"P392","v":24.044462332716385},{"$f":"Q392","v":28.132627528181494},{"$f":"R392","v":23.510317595115591},{"$f":"S392","v":22.937510088103807},{"$f":"T392","v":22.731528895651213},{"$f":"U392","v":22.06450675798051},{"$f":"V392","v":20.75343922617002},{"$f":"W392","v":19.058366572177707},{"$f":"X392","v":17.826143503173832},{"$f":"Y392","v":16.432465607891285},{"$f":"Z392","v":14.706739587625542},{"$f":"AA392","v":12.050496884436374},{"$f":"AB392","v":9.5201943982003208},{"$f":"AC392","v":8.3346002585199024},{"$f":"AD392","v":8.0153725700306193},null,null,null,null,"Umlagebetrag aus Vorjahr"]
[349,null,null,null,"Gesamtsaldo (nominal) [Mrd. Euro]",null,null,null,null,null,{"$f":"K386-K385","v":4.1440886337298188},{"$f":"L386-L385","v":0.24206289729930219},{"$f":"M386-M385","v":-0.70744224886566442},{"$f":"N386-N385","v":-0.94011991924114824},{"$f":"O386-O385","v":-2.3554455159985501},-2.9394280040754026,{"$f":"Q386-Q385","v":-1.1507273161850264},3.9674493488312415,-0.10337888006812079,-0.11140217159877608,-6.0189390835219569E-2,-0.10045262844992564,-0.13519943854758054,-0.14734504475966403,-0.13026444843353246,-0.15309228844421696,-0.13615443728912879,-0.17203897725391926,-0.13919052444698465,-9.9568431567098159E-2,-5.0862703080770899E-2,null,null,null,null,"Gesamtsaldo = Umlageerlöse aus vergangenem Jahr - Ausgaben aus vergangenem Jahr "]
[350]
[351,null,null,null,"Berechnung des Umlagebetrags"]
[352,null,null,null,"Liquiditätsreserve (nominal) [Mrd. euro]",{"$f":"F9*(F381)","v":0},0,0.39149932199321663,1.6186787970644065,1.9471636282498179,2.1364961687184385,2.3267705552931366,1.4733600836218008,1.5415361061077197,1.4927929861271851,1.9433235370404729,1.3856437074068662,1.3485761271671686,1.3103014260117021,1.2923363299333226,1.2511734132254402,1.1712760456635301,1.0676757385386304,0.98958697738220358,0.903326090002048,0.7969778838486542,0.63891766834988262,0.48595494400139366,0.41096713282437086,0.38726169206646244,0.35900112397194833,"v2.1.17",null,null,null,"Liquiditätsreserve in Mrd. € = Liquiditätsreserve in % * Deckungslücke"]
[353,null,null,null,"Kontostand am 30.9. des Vorjahres (nominal) [Mrd. Euro]",{"$f":"IF(ControlPanel!$D$59>F$5,F10,IF(ControlPanel!$D$59<F$5,E391+F387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0},{"$f":"IF(ControlPanel!$D$59>G$5,G10,IF(ControlPanel!$D$59<G$5,F391+G387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-1.11629894236},{"$f":"IF(ControlPanel!$D$59>H$5,H10,IF(ControlPanel!$D$59<H$5,G391+H387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-0.71124112144000007},{"$f":"IF(ControlPanel!$D$59>I$5,I10,IF(ControlPanel!$D$59<I$5,H391+I387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-2.5889139132900003},{"$f":"IF(ControlPanel!$D$59>J$5,J10,IF(ControlPanel!$D$59<J$5,I391+J387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-2.1969250054800002},{"$f":"IF(ControlPanel!$D$59>K$5,K10,IF(ControlPanel!$D$59<K$5,J391+K387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":1.38074493721},{"$f":"IF(ControlPanel!$D$59>L$5,L10,IF(ControlPanel!$D$59<L$5,K391+L387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":2.5211899999999998},{"$f":"IF(ControlPanel!$D$59>M$5,M10,IF(ControlPanel!$D$59<M$5,L391+M387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":1.9478101488699999},{"$f":"IF(ControlPanel!$D$59>N$5,N10,IF(ControlPanel!$D$59<N$5,M391+N387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":3.3292301430700002},{"$f":"IF(ControlPanel!$D$59>O$5,O10,IF(ControlPanel!$D$59<O$5,N391+O387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":3.6518353547200002},{"$f":"IF(ControlPanel!$D$59>P$5,P10,IF(ControlPanel!$D$59<P$5,O391+P387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":2.19040541733},{"$f":"IF(ControlPanel!$D$59>Q$5,Q10,IF(ControlPanel!$D$59<Q$5,P391+Q387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-3.6529220306601902},{"$f":"IF(ControlPanel!$D$59>R$5,R10,IF(ControlPanel!$D$59<R$5,Q391+R387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0.31452731817105128},{"$f":"IF(ControlPanel!$D$59>S$5,S10,IF(ControlPanel!$D$59<S$5,R391+S387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0.21114843810293049},{"$f":"IF(ControlPanel!$D$59>T$5,T10,IF(ControlPanel!$D$59<T$5,S391+T387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":9.9746266504154413E-2},{"$f":"IF(ControlPanel!$D$59>U$5,U10,IF(ControlPanel!$D$59<U$5,T391+U387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":3.9556875668934843E-2},{"$f":"IF(ControlPanel!$D$59>V$5,V10,IF(ControlPanel!$D$59<V$5,U391+V387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-6.0895752780990797E-2},{"$f":"IF(ControlPanel!$D$59>W$5,W10,IF(ControlPanel!$D$59<W$5,V391+W387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-0.19609519132857134},{"$f":"IF(ControlPanel!$D$59>X$5,X10,IF(ControlPanel!$D$59<X$5,W391+X387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-0.34344023608823537},{"$f":"IF(ControlPanel!$D$59>Y$5,Y10,IF(ControlPanel!$D$59<Y$5,X391+Y387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-0.47370468452176784},{"$f":"IF(ControlPanel!$D$59>Z$5,Z10,IF(ControlPanel!$D$59<Z$5,Y391+Z387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-0.6267969729659848},{"$f":"IF(ControlPanel!$D$59>AA$5,AA10,IF(ControlPanel!$D$59<AA$5,Z391+AA387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-0.76295141025511359},{"$f":"IF(ControlPanel!$D$59>AB$5,AB10,IF(ControlPanel!$D$59<AB$5,AA391+AB387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-0.93499038750903285},{"$f":"IF(ControlPanel!$D$59>AC$5,AC10,IF(ControlPanel!$D$59<AC$5,AB391+AC387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-1.0741809119560175},{"$f":"IF(ControlPanel!$D$59>AD$5,AD10,IF(ControlPanel!$D$59<AD$5,AC391+AD387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-1.1737493435231157},{"$f":"IF(ControlPanel!$D$59>AE$5,AE10,IF(ControlPanel!$D$59<AE$5,AD391+AE387,IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-1.2246120466038866},"v2.1.19",null,null,null,"Kontostand am 30.9. des Vorjahres aus monatsscharfer Berechnung auf dem Blatt Mod-Jahresgang"]
[354,null,null,null,"Umlagebetrag (nominal) [Mrd. Euro]",{"$f":"F381+F390-F391","v":8.2341157261471896},{"$f":"G381+G390-G391","v":14.433184429013737},14.152717843207107,20.394380680998474,23.615724916227997,{"$f":"K381+K390-K391","v":22.120712918692821},23.073286108224501,{"$f":"M381+M390-M391","v":24.081551328448484},{"$f":"N381+N390-N391","v":23.904574398166385},{"$f":"O381+O390-O391","v":22.720840733526938},24.044462332716385,{"$f":"Q381+Q390-Q391","v":28.132627528181494},23.510317595115591,22.937510088103807,22.731528895651213,22.06450675798051,20.75343922617002,19.058366572177707,17.826143503173832,16.432465607891285,14.706739587625542,12.050496884436374,9.5201943982003208,8.3346002585199024,8.0153725700306193,7.5669652367749745,null,null,null,null,"Umlagebetrag = Prognostizierte Deckungslücke + Liquiditätsreserve - Kontostand"]
[355]
[356,null,null,null,"Berechnung des Umlagesatzes"]
[357,null,null,null,"Kernumlage (nominal) [ct/kWh]",{"$f":"F381/F186*100","v":2.0469999999999997},3.2569808831230973,3.3121213422965754,4.1882948767683201,5.1450044762037139,5.9592027659530498,6.3929419896443589,6.998107254473565,7.287867421969989,7.0146464699364097,6.8254988735517106,6.482213365471015,6.3006434189293996,6.1086724864698239,6.0151650197959237,5.8249078697516641,5.4542889075582179,4.972760411212696,4.6094233055230482,4.2063502351816231,3.7083460050403736,2.9706098426048455,2.2576484290636714,1.909036265795409,1.7990852732696936,1.6684430619571446,null,null,null,null,"Kernumlage = Prognostizierte Deckungslücke / für EEG-Umlage anzulegenden Letztverbrauch"]
[358,null,null,null,"Umlageanteil aus Liquiditätsreserve (nominal) [ct/kWh]",{"$f":"F390/F$186*100","v":0},0,9.9363640268897269E-2,0.41882948767683209,0.51450044762037139,0.595920276595305,0.63929419896443596,0.4198864352684139,{"$f":"N390/N$186*100","v":0.4372720453181993},{"$f":"O390/O$186*100","v":0.42087878819618457},0.54603990988413686,{"$f":"Q390/Q$186*100","v":0.38893280192826085},0.37803860513576398,0.36652034918818938,0.3609099011877554,0.34949447218509982,0.32725733445349309,0.29836562467276173,0.27656539833138288,0.25238101411089742,0.22250076030242241,0.17823659055629071,0.13545890574382027,0.11454217594772453,0.10794511639618161,0.10010658371742867,null,null,null,null,"Umlage aus Liquiditätsreserve = Liquiditätsreserve / für EEG-Umlage anzulegenden Letztverbrauch"]
[359,null,null,null,"Umlageanteil aus Kontostand (nominal) [ct/kWh]",{"$f":"-F391/F$186*100","v":0},0.27301911687690317,0.18051501743452761,0.66987563555484619,{"$f":"-J391/J$186*100","v":0.580495076175914},{"$f":"-K391/K$186*100","v":-0.38512304254835578},-0.69271211027684976,-0.55509788074223432,-0.94436923548353968,-1.0296002547372551,-0.61546559483866781,1.0253293779747727,-8.8169637770651177E-2,-5.9062897839917118E-2,-2.7856073031483422E-2,-1.1049554951432609E-2,1.7014419280944448E-2,5.4799469674337825E-2,9.5983160518170282E-2,0.13234873872447925,0.17498955224041379,0.21283784258962923,0.26062657934930045,0.29938895154794476,0.32717026264709892,0.34148006838636724,null,null,null,null,"Umlageanteil aus Kontostand = - Kontostand am 30.9. des Vorjahres  / für EEG-Umlage anzulegenden Letztverbrauch"]
[360,null,null,null,"EEG-Umlage gesamt (nominal) [ct/kWh]",{"$f":"F392/F$186*100","v":2.0469999999999997},3.5300000000000007,3.5920000000000005,{"$f":"I392/I$186*100","v":5.2769999999999992},6.2399999999999993,6.169999999999999,6.3395240783319453,{"$f":"M392/M$186*100","v":6.8628958089997445},6.7807702318046488,{"$f":"O392/O$186*100","v":6.405925003395339},{"$f":"P392/P$186*100","v":6.7560731885971812},{"$f":"Q392/Q$186*100","v":7.8964755453740487},6.5905123862945132,6.4161299378180967,6.3482188479521957,6.1633527869853317,5.7985606612926555,5.3259255055597947,4.9819718643726008,4.5910799880170003,4.1058363175832095,3.3616842757507657,2.6537339141567919,2.3229673932910782,2.2342006523129743,2.1100297140609401,null,null,null,null,"EEG-Umlage gesamt = Umlagebetrag / für EEG-Umlage anzulegenden Letztverbrauch"]
[361]
[362,null,null,null,"historische EEG-Umlage (nominal) [ct/kWh]",2.0470000000000002,3.53,3.5920000000000001,5.2770000000000001,6.24,6.17,6.3540000000000001,6.88,6.7919999999999998,6.4050000000000002,6.7560000000000002]
[363,null,null,null,"Abweichung zwischen Berechnung und Historie (%)",{"$f":"(-F400+F398)/F400*100","v":-2.1694636533955185E-14},2.5160861747878903E-14,1.2363285352173235E-14,-1.6831124117872375E-14,-1.423362852083534E-14,-1.4395112150731364E-14,-0.22782375933356594,{"$f":"(-M400+M398)/M400*100","v":-0.24860742732929356},{"$f":"(-N400+N398)/N400*100","v":-0.16533816542036281},{"$f":"(-O400+O398)/O400*100","v":1.4441895321447955E-2},{"$f":"(-P400+P398)/P400*100","v":1.0833125692861626E-3}]
[364,null,null,null,"Korrekturbetrag [Mrd. Euro]",{"$f":"F186*(F400-F398)/(1+F9)/100","v":1.7863614785728775E-15},-3.6315135800005308E-15,-1.6987775650909044E-15,3.1205486595365809E-15,3.0557950518893146E-15,2.8948194847155936E-15,4.7896781897797981E-2,5.6620503549516366E-2,3.7347962475104676E-2,{"$f":"O186*(O400-O398)/(1+O9)/100","v":-3.0951379419927668E-3},-2.4117950085325777E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Korrekturfaktor = anzulegender Letztverbrauch * (Umlage real - Umlage berechnet)/(1-Liquiditätsreserve)"]

{"sheet":"MOD-Jahresgang","index":10,"n_rows":106,"n_cols":20,"rows_kept":106,"cut":false,"hidden":true,"merged":[]}
[" ","Monatsscharfe Berechnung des Kontostands im aktuellen Jahr."]
[null,null,null,null,null,null,null,null,"aktuelles Jahr:",null,null,null,null,null,null,null,null,"wann hinzugefügt","zuletzt verändert"]
[null,"rosa: aus anderen Blättern eingelesen",null,null,null,null,null,null,{"$f":"ControlPanel!$D$59-1","v":2020},null,null,null,null,null,null,null,null,null,"v2.1.19"]
[null,"blau: hier berechnet",null,null,9,10,11,12,1,2,3,4,5,6,7,8,9]
["ID",null,null,null,{"$f":"CONCATENATE(\"Sept \",$I$3-1)","v":"Sept 2019"},{"$f":"CONCATENATE(\"Okt \",$I$3-1)","v":"Okt 2019"},{"$f":"CONCATENATE(\"Nov \",$I$3-1)","v":"Nov 2019"},{"$f":"CONCATENATE(\"Dez \",$I$3-1)","v":"Dez 2019"},{"$f":"CONCATENATE(\"Jan \",$I$3)","v":"Jan 2020"},{"$f":"CONCATENATE(\"Feb \",$I$3)","v":"Feb 2020"},{"$f":"CONCATENATE(\"Mar \",$I$3)","v":"Mar 2020"},{"$f":"CONCATENATE(\"Apr \",$I$3)","v":"Apr 2020"},{"$f":"CONCATENATE(\"Mai \",$I$3)","v":"Mai 2020"},{"$f":"CONCATENATE(\"Jun \",$I$3)","v":"Jun 2020"},{"$f":"CONCATENATE(\"Jul \",$I$3)","v":"Jul 2020"},{"$f":"CONCATENATE(\"Aug \",$I$3)","v":"Aug 2020"},{"$f":"CONCATENATE(\"Sep \",$I$3)","v":"Sep 2020"}]
[6,"Kontostand ÜNB (Euro)",null,null,null,1742764351.8699999,1990035347.6199999,1719813543.77,2238109261.6100001,2432447485.23,1891748093.71,1095539724.5999999,null,null,null,null,null,null,"v.2.1.9"]
[7,"Kontostand ÜNB [Mrd. Euro]",null,null,null,{"$f":"F6*0.000000001","v":1.74276435187},1.9900353476200001,1.7198135437700002,2.2381092616100005,2.43244748523,1.8917480937100002,1.0955397246,0,0,0,0,0,null,"v2.1.25"]
[8,"informativ: Kontostand Modell",null,null,null,{"$f":"E9+OFFSET(F10,0,-$C$12)","v":2.2817162149600003},1.1064160998838244,2.1232047374664571,{"$f":"H9+OFFSET(I10,0,-$C$12)","v":1.4584380221726558},{"$f":"I9+OFFSET(J10,0,-$C$12)","v":2.2868568057635712},2.4387215964929991,0.91875328155539393,5.3334429913047154E-2,-0.96826646452699849,-2.0239194229633002,-2.9175199743079125,-3.6529220306601902]
[9,"Kontostand Modell [Mrd. Euro]",null,null,{"$f":"OFFSET('MOD-Berechnungen'!$I10,0,'MOD-Jahresgang'!$I$3-2013)","v":2.19040541733},{"$f":"IF(ISNUMBER(F6),F7,E9+OFFSET(F10,0,-$C$12))","v":1.74276435187},{"$f":"IF(ISNUMBER(G6),G7,F9+OFFSET(G10,0,-$C$12))","v":1.9900353476200001},1.7198135437700002,2.2381092616100005,2.43244748523,1.8917480937100002,1.0955397246,5.3334429913047154E-2,-0.96826646452699849,-2.0239194229633002,-2.9175199743079125,-3.6529220306601902]
[10,"Saldo Modell [Mrd. Euro]",null,null,{"$f":"91310797.6300004/10^9","v":9.1310797630000398E-2},{"$f":"F106","v":-0.63634825198617562},{"$f":"G106","v":0.13316938984645721},{"$f":"H106","v":-0.26137552159734434},4.8747544153570833E-2,6.2741112629992385E-3,-0.97299481215460626,-1.0422052946869529,-1.0216008944400456,-1.0556529584363015,-0.89360055134461247,{"$f":"P106","v":-0.73540205635227773},{"$error":"#REF!"}]
[11,"Saldo ÜNB",null,null,null,null,{"$f":"G7-F7","v":0.24727099575000011},{"$f":"H7-G7","v":-0.27022180384999994},0.51829571784000028,0.19433822361999953,-0.54069939151999979,-0.79620836911000015,-1.0955397246,0,0,0,0]
[12,"Zeitverschiebung zwischen Einspeisung und Buchung [Monate]",1]
[13,"Prognose der monatlichen Einnahmen und Ausgaben:"]
[14]
[15,"Last-Skalierungsfaktor [-]","-",null,null,0.99441288064982081,1.0615770076261226,1.016616689841304,1.0654120167840537,{"$f":"1.08080452977696","v":1.08080452977696},{"$f":"1.02852101981341*0.97","v":0.99766538921900771},{"$f":"0.979184435190597*0.9","v":0.8812659916715373},{"$f":"0.986471782038635*0.9","v":0.88782460383477146},{"$f":"0.943839272924425*0.95","v":0.8966473092782038},{"$f":"0.939969556724958*0.95","v":0.89297107888871008},{"$f":"0.924528280839156","v":0.92452828083915595},{"$f":"0.978662527790558","v":0.97866252779055796}]
[16]
[17,"Volllaststunden pro Monat [h]"]
[18,"Wasser",null,null,null,274,282,359,411,409,477,446,399,295,238,254,263]
[19,"Gas",null,null,null,260,251,260,259,236,259,251,259,251,259,259,251]
[20,"Biomasse",null,null,null,502,486,502,502,454,502,486,502,486,502,502,486]
[21,"Geothermie",null,null,null,350,298,318,318,277,349,362,413,394,413,414,395]
[22,"Wind Onshore",null,null,null,167,164,197,229,186,181,118,103,96,102,100,120]
[23,"Wind Offshore",null,null,null,490,397,523,425,324,442,286,273,321,146,280,280]
[24,"PV",null,null,null,71,30,18,23,36,79,108,118,126,126,111,99]
[25]
[26,"Installierte Kapazitäten [GW]",{"$f":"CONCATENATE(\"Ende \",$I$3-2)","v":"Ende 2018"},{"$f":"CONCATENATE(\"Ende \",$I$3-1)","v":"Ende 2019"},{"$f":"CONCATENATE(\"Ende \",$I$3)","v":"Ende 2020"},"Monatsende"]
[27,"Wasser",{"$f":"OFFSET('MOD-Berechnungen'!$I209,0,'MOD-Jahresgang'!$I$3-2013-2)","v":1.8284332599999997},{"$f":"OFFSET('MOD-Berechnungen'!$I209,0,'MOD-Jahresgang'!$I$3-2013-1)","v":1.8454332599999996},{"$f":"OFFSET('MOD-Berechnungen'!$I209,0,'MOD-Jahresgang'!$I$3-2013)","v":1.8584332599999995},{"$f":"$C27+($D27-$C27)*F$4/12","v":1.8425999266666664},{"$f":"$C27+($D27-$C27)*G$4/12","v":1.844016593333333},1.8454332599999996,{"$f":"$D27+($E27-$D27)*I$4/12","v":1.846516593333333},{"$f":"$D27+($E27-$D27)*J$4/12","v":1.8475999266666663},1.8486832599999996,1.8497665933333329,1.8508499266666663,1.8519332599999996,1.8530165933333329,1.8540999266666662,1.8551832599999996]
[28,"Gas",{"$f":"OFFSET('MOD-Berechnungen'!$I210,0,'MOD-Jahresgang'!$I$3-2013-2)","v":0.62566499999999992},{"$f":"OFFSET('MOD-Berechnungen'!$I210,0,'MOD-Jahresgang'!$I$3-2013-1)","v":0.62766499999999992},{"$f":"OFFSET('MOD-Berechnungen'!$I210,0,'MOD-Jahresgang'!$I$3-2013)","v":0.62966499999999992},{"$f":"$C28+($D28-$C28)*F$4/12","v":0.62733166666666662},0.62749833333333327,0.62766499999999992,{"$f":"$D28+($E28-$D28)*I$4/12","v":0.62783166666666657},0.62799833333333321,0.62816499999999986,0.62833166666666662,0.62849833333333327,0.62866499999999992,0.62883166666666657,0.62899833333333321,0.62916499999999997]
[29,"Biomasse",{"$f":"OFFSET('MOD-Berechnungen'!$I211,0,'MOD-Jahresgang'!$I$3-2013-2)","v":7.4527302999999989},{"$f":"OFFSET('MOD-Berechnungen'!$I211,0,'MOD-Jahresgang'!$I$3-2013-1)","v":7.6477302999999992},{"$f":"OFFSET('MOD-Berechnungen'!$I211,0,'MOD-Jahresgang'!$I$3-2013)","v":7.8237302999999994},7.6152302999999995,7.6314802999999989,7.6477302999999992,7.662396966666666,7.6770636333333329,7.6917302999999997,7.7063969666666656,7.7210636333333325,7.7357302999999993,7.7503969666666661,7.7650636333333329,7.7797302999999989]
[30,"Geothermie",{"$f":"OFFSET('MOD-Berechnungen'!$I212,0,'MOD-Jahresgang'!$I$3-2013-2)","v":4.5999999999999999E-2},{"$f":"OFFSET('MOD-Berechnungen'!$I212,0,'MOD-Jahresgang'!$I$3-2013-1)","v":0.05},{"$f":"OFFSET('MOD-Berechnungen'!$I212,0,'MOD-Jahresgang'!$I$3-2013)","v":5.5E-2},4.9333333333333333E-2,4.9666666666666671E-2,0.05,5.0416666666666672E-2,5.0833333333333335E-2,5.1250000000000004E-2,5.1666666666666666E-2,5.2083333333333336E-2,5.2500000000000005E-2,5.2916666666666667E-2,5.3333333333333337E-2,5.3749999999999999E-2]
[31,"Wind Onshore",{"$f":"OFFSET('MOD-Berechnungen'!$I213,0,'MOD-Jahresgang'!$I$3-2013-2)","v":53.414999999999999},{"$f":"OFFSET('MOD-Berechnungen'!$I213,0,'MOD-Jahresgang'!$I$3-2013-1)","v":54.314999999999998},{"$f":"OFFSET('MOD-Berechnungen'!$I213,0,'MOD-Jahresgang'!$I$3-2013)","v":55.115000000000002},54.164999999999999,54.239999999999995,54.314999999999998,54.381666666666668,54.448333333333331,54.515000000000001,54.581666666666663,54.648333333333333,54.715000000000003,54.781666666666666,54.848333333333336,54.914999999999999]
[32,"Wind Offshore",{"$f":"OFFSET('MOD-Berechnungen'!$I214,0,'MOD-Jahresgang'!$I$3-2013-2)","v":6.3569999999999993},{"$f":"OFFSET('MOD-Berechnungen'!$I214,0,'MOD-Jahresgang'!$I$3-2013-1)","v":7.7659999999999991},{"$f":"OFFSET('MOD-Berechnungen'!$I214,0,'MOD-Jahresgang'!$I$3-2013)","v":7.7659999999999991},7.5311666666666657,7.6485833333333328,7.7659999999999991,7.7659999999999991,7.7659999999999991,7.7659999999999991,7.7659999999999991,7.7659999999999991,7.7659999999999991,7.7659999999999991,7.7659999999999991,7.7659999999999991]
[33,"PV",{"$f":"OFFSET('MOD-Berechnungen'!$I215,0,'MOD-Jahresgang'!$I$3-2013-2)","v":44.798000000000002},{"$f":"OFFSET('MOD-Berechnungen'!$I215,0,'MOD-Jahresgang'!$I$3-2013-1)","v":47.484999999999999},{"$f":"OFFSET('MOD-Berechnungen'!$I215,0,'MOD-Jahresgang'!$I$3-2013)","v":51.475999999999999},47.037166666666664,47.261083333333332,47.484999999999999,47.817583333333332,48.150166666666664,48.482749999999996,48.815333333333335,49.147916666666667,49.480499999999999,49.813083333333331,50.145666666666664,50.478250000000003]
[34]
[35,"Spotmarktpreis (day ahead, monatsmittel) [Euro/MWh]",null,{"$f":"$I$3","v":2020}]
[36,"Future",null,{"$f":"OFFSET('MOD-Berechnungen'!$I7,0,'MOD-Jahresgang'!$I$3-2013)","v":49.34}]
[37,"Skalierungsfaktor",null,{"$f":"OFFSET('MOD-Berechnungen'!$I8,0,'MOD-Jahresgang'!$I$3-2013)","v":0.9}]
[38,"Spotmarktpreis",null,{"$f":"D37*D36","v":44.406000000000006},null,36.94,41,31.97,35.03,21.92,22.49,17.09,19.7,24.49,27.76,27.65,33.06]
[39]
[40,"Mittlere Vergütungssätze [Euro/MWh]",{"$f":"$I$3-1","v":2019},{"$f":"$I$3","v":2020}]
[41,"Wasser",{"$f":"OFFSET('MOD-Berechnungen'!$I140,0,'MOD-Jahresgang'!$I$3-2013-1)","v":94.128858532452895},{"$f":"OFFSET('MOD-Berechnungen'!$I140,0,'MOD-Jahresgang'!$I$3-2013)","v":94.824277922477592},null,{"$f":"$C41","v":94.128858532452895},{"$f":"$C41","v":94.128858532452895},{"$f":"$C41","v":94.128858532452895},{"$f":"$D41","v":94.824277922477592},{"$f":"$D41","v":94.824277922477592},94.824277922477592,94.824277922477592,94.824277922477592,94.824277922477592,94.824277922477592,94.824277922477592,{"$f":"$D41","v":94.824277922477592},null,"v2.1.30"]
[42,"Gas",{"$f":"OFFSET('MOD-Berechnungen'!$I141,0,'MOD-Jahresgang'!$I$3-2013-1)","v":71.700386816033742},{"$f":"OFFSET('MOD-Berechnungen'!$I141,0,'MOD-Jahresgang'!$I$3-2013)","v":69.098674383868556},null,{"$f":"$C42","v":71.700386816033742},71.700386816033742,71.700386816033742,{"$f":"$D42","v":69.098674383868556},69.098674383868556,69.098674383868556,69.098674383868556,69.098674383868556,69.098674383868556,69.098674383868556,69.098674383868556,69.098674383868556,null,"v2.1.30"]
[43,"Biomasse",{"$f":"OFFSET('MOD-Berechnungen'!$I142,0,'MOD-Jahresgang'!$I$3-2013-1)","v":196.13070462077062},{"$f":"OFFSET('MOD-Berechnungen'!$I142,0,'MOD-Jahresgang'!$I$3-2013)","v":192.3639566092275},null,196.13070462077062,196.13070462077062,196.13070462077062,192.3639566092275,192.3639566092275,192.3639566092275,192.3639566092275,192.3639566092275,192.3639566092275,192.3639566092275,192.3639566092275,192.3639566092275,null,"v2.1.30"]
[44,"Geothermie",{"$f":"OFFSET('MOD-Berechnungen'!$I143,0,'MOD-Jahresgang'!$I$3-2013-1)","v":251.13132613734075},{"$f":"OFFSET('MOD-Berechnungen'!$I143,0,'MOD-Jahresgang'!$I$3-2013)","v":245.91407182317226},null,251.13132613734075,251.13132613734075,251.13132613734075,245.91407182317226,245.91407182317226,245.91407182317226,245.91407182317226,245.91407182317226,245.91407182317226,245.91407182317226,245.91407182317226,245.91407182317226,null,"v2.1.30"]
[45,"Wind Onshore",{"$f":"OFFSET('MOD-Berechnungen'!$I144,0,'MOD-Jahresgang'!$I$3-2013-1)","v":88.681513062623281},{"$f":"OFFSET('MOD-Berechnungen'!$I144,0,'MOD-Jahresgang'!$I$3-2013)","v":84.943185603231001},null,88.681513062623281,88.681513062623281,88.681513062623281,84.943185603231001,84.943185603231001,84.943185603231001,84.943185603231001,84.943185603231001,84.943185603231001,84.943185603231001,84.943185603231001,84.943185603231001,null,"v2.1.30"]
[46,"Wind Offshore",{"$f":"OFFSET('MOD-Berechnungen'!$I145,0,'MOD-Jahresgang'!$I$3-2013-1)","v":187.42134928446933},{"$f":"OFFSET('MOD-Berechnungen'!$I145,0,'MOD-Jahresgang'!$I$3-2013)","v":184.61609509608459},null,187.42134928446933,187.42134928446933,187.42134928446933,184.61609509608459,184.61609509608459,184.61609509608459,184.61609509608459,184.61609509608459,184.61609509608459,184.61609509608459,184.61609509608459,184.61609509608459,null,"v2.1.30"]
[47,"PV",{"$f":"OFFSET('MOD-Berechnungen'!$I146,0,'MOD-Jahresgang'!$I$3-2013-1)","v":273.54643342384685},{"$f":"OFFSET('MOD-Berechnungen'!$I146,0,'MOD-Jahresgang'!$I$3-2013)","v":264.37474625040585},null,273.54643342384685,273.54643342384685,273.54643342384685,264.37474625040585,264.37474625040585,264.37474625040585,264.37474625040585,264.37474625040585,264.37474625040585,264.37474625040585,264.37474625040585,264.37474625040585,null,"v2.1.30"]
[48]
[49,"Profilfaktoren  [-]",{"$f":"$I$3-1","v":2019},{"$f":"$I$3","v":2020}]
[50,"Wasser",{"$f":"OFFSET('MOD-Berechnungen'!$I29,0,'MOD-Jahresgang'!$I$3-2013-1)","v":1},{"$f":"OFFSET('MOD-Berechnungen'!$I29,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"$C50","v":1},{"$f":"$C50","v":1},1,{"$f":"$D50","v":1},1,1,1,1,1,1,1,1]
[51,"Gas",{"$f":"OFFSET('MOD-Berechnungen'!$I30,0,'MOD-Jahresgang'!$I$3-2013-1)","v":1},{"$f":"OFFSET('MOD-Berechnungen'!$I30,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"$C51","v":1},1,1,1,1,1,1,1,1,1,1,1]
[52,"Biomasse",{"$f":"OFFSET('MOD-Berechnungen'!$I31,0,'MOD-Jahresgang'!$I$3-2013-1)","v":1},{"$f":"OFFSET('MOD-Berechnungen'!$I31,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1]
[53,"Geothermie",{"$f":"OFFSET('MOD-Berechnungen'!$I32,0,'MOD-Jahresgang'!$I$3-2013-1)","v":1},{"$f":"OFFSET('MOD-Berechnungen'!$I32,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1]
[54,"Wind Onshore",{"$f":"OFFSET('MOD-Berechnungen'!$I33,0,'MOD-Jahresgang'!$I$3-2013-1)","v":0.78400000000000003},{"$f":"OFFSET('MOD-Berechnungen'!$I33,0,'MOD-Jahresgang'!$I$3-2013)","v":0.89200000000000002},null,{"$f":"$C54","v":0.78400000000000003},0.78400000000000003,0.78400000000000003,0.89200000000000002,0.89200000000000002,0.89200000000000002,0.89200000000000002,0.89200000000000002,0.89200000000000002,0.89200000000000002,0.89200000000000002,0.89200000000000002]
[55,"Wind Offshore",{"$f":"OFFSET('MOD-Berechnungen'!$I34,0,'MOD-Jahresgang'!$I$3-2013-1)","v":0.91300000000000003},{"$f":"OFFSET('MOD-Berechnungen'!$I34,0,'MOD-Jahresgang'!$I$3-2013)","v":0.92200000000000004},null,0.91300000000000003,0.91300000000000003,0.91300000000000003,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004,0.92200000000000004]
[56,"PV",{"$f":"OFFSET('MOD-Berechnungen'!$I35,0,'MOD-Jahresgang'!$I$3-2013-1)","v":0.98899999999999999},{"$f":"OFFSET('MOD-Berechnungen'!$I35,0,'MOD-Jahresgang'!$I$3-2013)","v":0.95299999999999996},null,0.98899999999999999,0.98899999999999999,0.98899999999999999,0.95299999999999996,0.95299999999999996,0.95299999999999996,0.95299999999999996,0.95299999999999996,0.95299999999999996,0.95299999999999996,0.95299999999999996,0.95299999999999996]
[57]
[58,null,null,"Dargebotsfaktor [-]"]
[59,"Stromerzeugung Gesamt [TWh]",null,{"$f":"$I$3","v":2020}]
[60,"Wasser",null,{"$f":"OFFSET('MOD-Berechnungen'!$I47,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F27*F18*$D60/1000","v":0.50487237990666656},0.52001267931999995,0.6625105403399999,0.75891831985999991,0.75566837000666642,0.88182191501999974,0.8249959006266665,0.73848912073999984,0.54632031169999984,0.4410179492133332,0.47094138137333325,0.48791319737999989]
[61,"Gas",null,{"$f":"OFFSET('MOD-Berechnungen'!$I48,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F28*F19*$D61/1000","v":0.16310623333333329},0.15750208166666663,0.16319289999999997,0.16260840166666665,0.14820760666666663,0.16269473499999995,0.1577112483333333,0.16278106833333331,0.15779491499999998,0.16286740166666663,0.16291056833333331,0.15792041499999998]
[62,"Biomasse",null,{"$f":"OFFSET('MOD-Berechnungen'!$I49,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F29*F20*$D62/1000","v":3.8228456105999999},3.7088994257999994,3.8391606105999996,3.8465232772666664,3.4853868895333329,3.8612486105999997,3.7453089257999994,3.8759739439333329,3.7595649257999999,3.8906992772666662,3.8980619439333331,3.7809489257999993]
[63,"Geothermie",null,{"$f":"OFFSET('MOD-Berechnungen'!$I50,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F30*F21*$D63/1000","v":1.7266666666666666E-2},1.4800666666666669E-2,1.5900000000000001E-2,1.6032500000000002E-2,1.4080833333333334E-2,1.7886249999999999E-2,1.8703333333333332E-2,2.1510416666666667E-2,2.0685000000000002E-2,2.1854583333333334E-2,2.2080000000000002E-2,2.123125E-2]
[64,"Wind Onshore",null,{"$f":"OFFSET('MOD-Berechnungen'!$I51,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F31*F22*$D64/1000","v":9.0455550000000002},8.8953599999999984,10.700055000000001,12.453401666666666,10.12739,9.8672149999999998,6.4406366666666663,5.6287783333333339,5.2526400000000004,5.5877299999999996,5.4848333333333343,6.5898000000000003]
[65,"Wind Offshore",null,{"$f":"OFFSET('MOD-Berechnungen'!$I52,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F32*F23*$D65/1000","v":3.690271666666666},3.0364875833333329,4.0616179999999993,3.3005499999999999,2.5161839999999995,3.4325719999999995,2.2210759999999996,2.1201179999999997,2.4928859999999995,1.1338359999999998,2.1744799999999995,2.1744799999999995]
[66,"PV",null,{"$f":"OFFSET('MOD-Berechnungen'!$I53,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F33*F24*$D66/1000","v":3.3396388333333329},1.4178325000000001,0.85472999999999999,1.0998044166666665,1.733406,3.8301372499999999,5.2720560000000001,5.7994541666666661,6.2345429999999995,6.2764484999999999,5.5661689999999995,4.9973467500000002]
[67]
[68]
[69,"Einnahmen Anlagenbetreiber [Mrd. Euro]",null,null,"aktuelles Jahr von Oktober bis September"]
[70,"Wasser",null,null,{"$f":"SUM(F70:Q70)","v":0.71887300615847571},{"$f":"F60*F41/1000","v":4.7523060825177432E-2},4.894819992679407E-2,6.2361360927922778E-2,7.1963881682864383E-2,7.1655707534737767E-2,8.3618126347987862E-2,7.8229640565927724E-2,7.0026697627775858E-2,5.1804429071335367E-2,4.1819208585006214E-2,{"$f":"P60*P41/1000","v":4.4656676432540468E-2},4.6266016630405769E-2,null,"v2.1.30"]
[71,"Gas",null,null,{"$f":"SUM(F71:Q71)","v":0.13387962981643564},{"$f":"F61*F42/1000","v":1.1694780022106254E-2},1.1292960179830534E-2,1.170099405563031E-2,1.1236024998846307E-2,1.0240949154272464E-2,1.1241990517734779E-2,1.089763819525843E-2,1.1247956036623256E-2,1.0903419451015214E-2,1.1253921555511729E-2,1.1256904314955966E-2,1.0912091334650389E-2,null,"v2.1.30"]
[72,"Biomasse",null,null,8.7982041783134193,{"$f":"F62*F43/1000","v":0.74977740326339815},0.72742905774972544,0.75297727570928585,0.7399324368045086,0.67046281238456051,0.74276506018689825,0.72046244369074353,0.74559768356928802,0.72320478425616475,0.74843030695167767,0.74984661864287272,0.72731829510429635,null,"v2.1.30"]
[73,"Geothermie",null,null,5.4850928014779171E-2,{"$f":"F63*F44/1000","v":4.336200897971417E-3},3.7169110477167349E-3,3.9929880855837183E-3,3.9426173565050094E-3,3.4626750596634514E-3,4.3984805671472144E-3,4.5994128566660651E-3,5.2897141491130284E-3,5.0867325756623191E-3,5.3743495754988366E-3,5.4297827058556441E-3,5.2210631373957256E-3,null,"v2.1.30"]
[74,"Wind Onshore",null,null,8.2678495476321565,{"$f":"F64*F45/1000","v":0.80217350389117736},0.78885398403673646,0.94889706725328771,1.0578316091632529,0.8602527684463056,0.83815267513198499,0.54708819577964163,0.47812636268777864,0.44617597442695528,0.47463958649074189,0.46589921583612159,0.55975860448817172,null,"v2.1.30"]
[75,"Wind Offshore",null,null,6.0034365277563388,{"$f":"F65*F46/1000","v":0.691635694992914},0.56910259995387069,0.76123392583808769,0.60933465266938192,0.46452806462324647,0.63370803877615722,0.41004637803163108,0.39140790630292066,0.46022687883969787,0.20932437479936414,0.40144400646453393,0.40144400646453393,null,"v2.1.30"]
[76,"PV",null,null,12.324163196936313,{"$f":"F66*F47/1000","v":0.91354629178211011},0.38784302356741635,0.2338083430403646,0.2907605135813256,0.45826877139893102,1.0125915635729772,1.3937984672179298,1.5332292237033587,1.6482557236122439,1.6593344795412404,1.4715545169618751,1.3211722789565403,null,"v2.1.30"]
[77]
[78,"Einnahmen aus Vermarktung [Mrd. Euro]",null,null,"aktuelles Jahr von Oktober bis September"]
[79,"Wasser",null,null,{"$f":"SUM(F79:Q79)","v":{"$error":"#REF!"}},{"$f":"F60*F$38*F50/1000","v":1.8649985713752263E-2},2.1320519852119996E-2,2.1180461974669797E-2,2.6584908744695799E-2,1.6564250670546132E-2,{"$f":"K60*L$38*K50/1000","v":1.5070336527691795E-2},1.6252419242345328E-2,1.8085598566922594E-2,1.5165851852791998E-2,1.2194146295748663E-2,1.5569322068202399E-2,{"$f":"Q60*#REF!*Q50/1000","v":{"$error":"#REF!"}},null,"v2.1.30"]
[80,"Gas",null,null,{"$f":"SUM(F80:Q80)","v":{"$error":"#REF!"}},{"$f":"F61*F$38*F51/1000","v":6.0251442593333314E-3},6.4575853483333319E-3,5.2172770129999988E-3,5.696172310383333E-3,3.2487107381333328E-3,2.7804530211499993E-3,3.1069115921666659E-3,3.9865083634833326E-3,4.3803868403999996E-3,4.503283656083332E-3,5.3858233890999993E-3,{"$f":"Q61*#REF!*Q51/1000","v":{"$error":"#REF!"}},null,"v2.1.30"]
[81,"Biomasse",null,null,{"$error":"#REF!"},{"$f":"F62*F$38*F52/1000","v":0.14121591685556398},0.15206487645779998,0.12273796472088197,0.13474371040265132,7.6399680618570651E-2,6.5988738755153986E-2,7.3782585838259987E-2,9.4922601886927319E-2,0.104365522340208,0.10757783501642332,0.128869927866436,{"$f":"Q62*#REF!*Q52/1000","v":{"$error":"#REF!"}},null,"v2.1.30"]
[82,"Geothermie",null,null,{"$error":"#REF!"},{"$f":"F63*F$38*F53/1000","v":6.3783066666666668E-4},6.0682733333333337E-4,5.0832299999999998E-4,5.6161847500000011E-4,3.0865186666666672E-4,3.0567601250000001E-4,3.6845566666666665E-4,5.2679010416666657E-4,5.7421560000000009E-4,6.0427922916666665E-4,7.299648000000001E-4,{"$f":"Q63*#REF!*Q53/1000","v":{"$error":"#REF!"}},null,"v2.1.30"]
[83,"Wind Onshore",null,null,{"$error":"#REF!"},{"$f":"F64*F$38*F54/1000","v":0.26196795653280003},0.28593245183999999,0.26819131454639999,0.38912845306193333,0.19801721080960002,0.15041858828019999,0.11317744376133332,0.12296111299393334,0.1300654514688,0.13781465517399999,0.16174510228000005,{"$f":"Q64*#REF!*Q54/1000","v":{"$error":"#REF!"}},null,"v2.1.30"]
[84,"Wind Offshore",null,null,{"$error":"#REF!"},{"$f":"F65*F$38*F55/1000","v":0.12445891408976664},0.11366483970691665,0.11855298377097997,0.10660004171300001,5.0852682524159996E-2,5.4086968352559994E-2,4.0342291818399996E-2,4.7871798014039998E-2,6.3804719161920001E-2,2.8905221298799993E-2,6.6281020713599995E-2,{"$f":"Q65*#REF!*Q55/1000","v":{"$error":"#REF!"}},null,"v2.1.30"]
[85,"PV",null,null,{"$error":"#REF!"},{"$f":"F66*F$38*F56/1000","v":0.12200922965979664},5.7491690042499995E-2,2.70251352009E-2,3.6715419726189163E-2,3.6210435322560006E-2,6.2380564459182504E-2,9.8978106549599987E-2,0.13535328681220829,0.16493658073703998,0.16538724237682498,0.17536872242441998,{"$f":"Q66*#REF!*Q56/1000","v":{"$error":"#REF!"}},null,"v2.1.30"]
[86]
[87,"Einnahmen aus Umlagezahlungen von verschiedenen Letztverbrauchern [Mrd. Euro]",{"$f":"$I$3-1","v":2019},{"$f":"$I$3","v":2020},"aktuelles Jahr von Oktober bis September"]
[88,"Einnahmen durch Umlagezahlungen nicht privilegierter Letztverbrauch",{"$f":"OFFSET('MOD-Berechnungen'!$I185,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013-1)/100","v":22.055278978333259},{"$f":"OFFSET('MOD-Berechnungen'!$I185,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013)/100","v":23.251783267739494},{"$f":"3/12*C88 + 9/12*D88","v":22.952657195387935},{"$f":"$C88/12*F15","v":1.8276711251983178},{"$f":"$C88/12*G15","v":1.9511147550148622},{"$f":"$C88/12*H15","v":1.8684803923733047},{"$f":"$D88/12*I15","v":2.0643941087590041},2.0942193900970807,1.9331249503204444,1.7075838199646751,1.7202921056777321,1.7373874085782148,1.7302641658899827,{"$f":"$D88/12*P15","v":1.7914109342473206},1.8963040823703443,null,null,"nicht-priv.Letztverbrauch (TWh) * EEG-Umlage (ct/kWh) /100"]
[89,"Einnahmen durch Umlagezahlungen privilegierter Letztverbrauch",{"$f":"OFFSET('MOD-Berechnungen'!$I12,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I17,0,'MOD-Jahresgang'!$I$3-2013-1)*(1-OFFSET('MOD-Berechnungen'!$I18,0,'MOD-Jahresgang'!$I$3-2013-1))*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013-1)/100","v":0.41821369137279235},{"$f":"OFFSET('MOD-Berechnungen'!$I12,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I17,0,'MOD-Jahresgang'!$I$3-2013)*(1-OFFSET('MOD-Berechnungen'!$I18,0,'MOD-Jahresgang'!$I$3-2013))*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013)/100","v":0.44460305294704661},{"$f":"3/12*C89 + 9/12*D89","v":0.43800571255348303},{"$f":"$C89/12","v":3.4851140947732694E-2},{"$f":"$C89/12","v":3.4851140947732694E-2},{"$f":"$C89/12","v":3.4851140947732694E-2},{"$f":"$D89/12","v":3.7050254412253882E-2},{"$f":"$D89/12","v":3.7050254412253882E-2},3.7050254412253882E-2,3.7050254412253882E-2,3.7050254412253882E-2,3.7050254412253882E-2,3.7050254412253882E-2,3.7050254412253882E-2,3.7050254412253882E-2,null,null,"priv. Letztverbrauch (TWh) * Anteil an Umlage des priv. LV * (1-Faktor Zusatzprivilegierung) * EEG-Umlage (ct/kWh) /100"]
[90,"Einnahmen durch Umlagezahlungen Eigenverbrauch Bestand",{"$f":"OFFSET('MOD-Berechnungen'!$I13,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I19,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013-1)/100","v":0},{"$f":"OFFSET('MOD-Berechnungen'!$I13,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I19,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013)/100","v":0},{"$f":"3/12*C90 + 9/12*D90","v":0},{"$f":"$C90/12","v":0},0,0,{"$f":"$D90/12","v":0},0,0,0,0,0,0,0,0,null,"v2.1.9","Eigenverbrauch Bestand (TWh) *  Anteil an Umlage für Eigenverbrauch Bestand * EEG-Umlage (ct/kWh)/100"]
[91,"Einnahmen durch Umlagezahlungen Eigenverbrauch (Bestand, PV)",{"$f":"OFFSET('MOD-Berechnungen'!$I254,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I19,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013-1)/100","v":0},{"$f":"OFFSET('MOD-Berechnungen'!$I254,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I19,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013)/100","v":0},{"$f":"3/12*C91 + 9/12*D91","v":0},0,0,0,{"$f":"$D91/12","v":0},0,0,0,0,0,0,0,0,null,"v2.1.9","Eigenverbrauch Bestand PV(TWh) *  Anteil an Umlage für Eigenverbrauch Bestand * EEG-Umlage (ct/kWh)/100"]
[92,"Einnahmen durch Umlagezahlungen Eigenverbrauch (Neu, KWK)",{"$f":"OFFSET('MOD-Berechnungen'!$I14,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I20,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013-1)/100","v":6.9377849937546282E-2},{"$f":"OFFSET('MOD-Berechnungen'!$I14,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I20,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013)/100","v":8.369205255369172E-2},8.0113501899655354E-2,{"$f":"$C92/12","v":5.7814874947955232E-3},5.7814874947955232E-3,5.7814874947955232E-3,6.9743377128076434E-3,6.9743377128076434E-3,6.9743377128076434E-3,6.9743377128076434E-3,6.9743377128076434E-3,6.9743377128076434E-3,6.9743377128076434E-3,6.9743377128076434E-3,6.9743377128076434E-3,null,null,"Eigenverbrauch KWK neu (TWh) * Anteil an Umlage für Eigenverbrauch PV und KWK neu * EEG-Umlage (ct/kWh)/100"]
[93,"Einnahmen durch Umlagezahlungen Eigenverbrauch (Neu, PV)",{"$f":"OFFSET('MOD-Berechnungen'!$I264,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I20,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013-1)/100","v":1.7132490971843051E-2},{"$f":"OFFSET('MOD-Berechnungen'!$I264,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I20,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013)/100","v":1.7353953558045296E-2},1.7298587911494735E-2,1.427707580986921E-3,1.427707580986921E-3,1.427707580986921E-3,1.4461627965037746E-3,1.4461627965037746E-3,1.4461627965037746E-3,1.4461627965037746E-3,1.4461627965037746E-3,1.4461627965037746E-3,1.4461627965037746E-3,1.4461627965037746E-3,1.4461627965037746E-3,null,null,"Eigenverbrauch PV neu (TWh) * Anteil an Umlage für Eigenverbrauch PV und KWK neu * EEG-Umlage (ct/kWh) /100"]
[94,"Einnahmen durch Umlagezahlungen von Grünstrom",{"$f":"OFFSET('MOD-Berechnungen'!$I16,0,'MOD-Jahresgang'!$I$3-2013-1)*(OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013-1)-OFFSET('MOD-Berechnungen'!$I22,0,'MOD-Jahresgang'!$I$3-2013-1)/10)/100","v":0},{"$f":"OFFSET('MOD-Berechnungen'!$I16,0,'MOD-Jahresgang'!$I$3-2013)*(OFFSET('MOD-Berechnungen'!$I398,0,'MOD-Jahresgang'!$I$3-2013)-OFFSET('MOD-Berechnungen'!$I22,0,'MOD-Jahresgang'!$I$3-2013)/10)/100","v":0},{"$f":"3/12*C94 + 9/12*D94","v":0},{"$f":"$C94/12","v":0},{"$f":"$C94/12","v":0},{"$f":"$C94/12","v":0},{"$f":"$D94/12","v":0},0,0,0,0,0,0,0,0,null,null,"Grünstrommenge (TWh) * (EEG-Umlage (ct/kWh) - Umlagereduktion für Grünstrom (€/MWh) /10)/100"]
[95]
[96,"Sonstiges [Mrd. Euro]",{"$f":"$I$3-1","v":2019},{"$f":"$I$3","v":2020},"aktuelles Jahr von Oktober bis September"]
[97,"vermiedene Netzentgelte [Mrd. Euro]",{"$f":"OFFSET('MOD-Berechnungen'!$I377,0,'MOD-Jahresgang'!$I$3-2013-1)","v":0.54611158999999998},{"$f":"OFFSET('MOD-Berechnungen'!$I377,0,'MOD-Jahresgang'!$I$3-2013)","v":0.35041700299999995},{"$f":"3/12*C97 + 9/12*D97","v":0.39934064974999994},{"$f":"$C97/12","v":4.5509299166666663E-2},{"$f":"$C97/12","v":4.5509299166666663E-2},4.5509299166666663E-2,{"$f":"$D97/12","v":2.9201416916666664E-2},{"$f":"$D97/12","v":2.9201416916666664E-2},2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2]
[98,"Sonstige Kosten [Mrd. Euro]",{"$f":"OFFSET('MOD-Berechnungen'!$I378,0,'MOD-Jahresgang'!$I$3-2013-1)","v":7.0404653730000002E-2},{"$f":"OFFSET('MOD-Berechnungen'!$I378,0,'MOD-Jahresgang'!$I$3-2013)","v":6.4167895450000012E-2},{"$f":"3/12*C98 + 9/12*D98","v":6.5727085020000006E-2},5.8670544775000005E-3,5.8670544775000005E-3,5.8670544775000005E-3,5.347324620833334E-3,5.347324620833334E-3,5.347324620833334E-3,5.347324620833334E-3,5.347324620833334E-3,5.347324620833334E-3,5.347324620833334E-3,5.347324620833334E-3,5.347324620833334E-3]
[99]
[100,"Übersicht",{"$f":"$I$3-1","v":2019},{"$f":"$I$3","v":2020},"aktuelles Jahr von Oktober bis September"]
[101,"Vergütungszahlungen an Anlagenbetreiber",null,null,{"$f":"-SUM(E70:E76)","v":-36.301257014627922},-3.2206869356748546,-2.5371867364620901,-2.7749719549101628,-2.7850017362566848,-2.5388717486017169,-3.3264759351008877,-3.1651221763377984,-3.2349255440768578,-3.3456579422330748,-3.150176227499041,{"$f":"-SUM(P70:P76)","v":-3.150087721358755},-3.0720923561159941]
[102,"Einnahmen Vermarktung",null,null,{"$f":"SUM(E79:E85)","v":{"$error":"#REF!"}},0.67496497777767961,0.63753879058100327,0.56341346022683181,0.70003032443385294,0.38160162255023683,0.35103132540843829,0.34600821446877195,0.42370769674168152,0.48329272800115997,0.45698666304704694,0.55394988354175845,{"$error":"#REF!"}]
[103,"Einnahmen durch Umlagezahlungen der Letztverbraucher (Summe)",null,null,{"$f":"SUM(E88:E94)","v":23.48807499775257},1.869731461221833,1.9931750910383774,1.9105407283968199,2.1098648636805692,2.1396901450186459,1.9785957052420098,1.7530545748862403,1.7657628605992974,1.7828581634997802,1.775734920811548,{"$f":"SUM(P88:P94)","v":1.8368816891688857},1.9417748372919095]
[104,"vermiedene Netzentgelte",null,null,{"$f":"+E97","v":0.39934064974999994},4.5509299166666663E-2,4.5509299166666663E-2,4.5509299166666663E-2,2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2,2.9201416916666664E-2]
[105,"Sonstige Kosten",null,null,{"$f":"-E98","v":-6.5727085020000006E-2},-5.8670544775000005E-3,-5.8670544775000005E-3,-5.8670544775000005E-3,-5.347324620833334E-3,-5.347324620833334E-3,-5.347324620833334E-3,-5.347324620833334E-3,-5.347324620833334E-3,-5.347324620833334E-3,-5.347324620833334E-3,-5.347324620833334E-3,-5.347324620833334E-3]
[106,"Saldo",null,null,{"$f":"SUM(E101:E105)","v":{"$error":"#REF!"}},{"$f":"SUM(F101:F105)","v":-0.63634825198617562},{"$f":"SUM(G101:G105)","v":0.13316938984645721},-0.26137552159734434,4.8747544153570833E-2,6.2741112629992385E-3,-0.97299481215460626,-1.0422052946869529,-1.0216008944400456,-1.0556529584363015,-0.89360055134461247,{"$f":"SUM(P101:P105)","v":-0.73540205635227773},{"$error":"#REF!"}]

{"sheet":"GrD-Grafikdaten","index":11,"n_rows":247,"n_cols":34,"rows_kept":247,"cut":false,"hidden":true,"merged":[]}
[" ",null,null,null,"Dieses Tabellenblatt enthält  Daten für die Abbildungen"]
[null,null,null,null,"Hinweis: Wenn das Referenzszenario modifiziert wird, müssen die Ergebnisse für das Referenz-Szenario per Hand aktualisiert werden! -> Werte der Zellen im grünen Bereich in die Zellen im gelben Bereich kopieren"]
[]
[]
["ID",null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,"wann hinzugefügt","zuletzt geändert"]
[null,null,null,null,"Ergebnisse für das Prognose-Szenario"]
[7,null,null,null,"monetäre Daten (nominal) (Umlage ct/kWh, Mrd. Euro)"]
[8,null,null,null,"Umlage",2.0469999999999997,3.5300000000000007,3.5920000000000005,5.2769999999999992,6.2399999999999993,6.169999999999999,6.3395240783319453,6.8628958089997445,6.7807702318046488,6.405925003395339,6.7560731885971812,6.9193346745695328,6.5905123862945132,6.4161299378180967,6.3482188479521957,6.1633527869853317,5.7985606612926555,5.3259255055597947,4.9819718643726008,4.5910799880170003,4.1058363175832095,3.3616842757507657,2.6537339141567919,2.3229673932910782,2.2342006523129743,2.1100297140609401]
[9,null,null,null,"Förderung Wasser",0.12188854688,5.7623056991530017E-2,0.14606846574000004,0.19491568635000001,0.28466948240000001,0.33879737999000004,0.38709749236000002,0.42404636424999992,0.33617967500000001,0.30603378476000004,0.26585502989999993,0.27266289670156207,0.26134456002369383,0.24619161522093258,0.23961871216537817,0.23271361952485675,0.22546181548178001,0.21785268842773953,0.20987570504793557,0.20152036992939454,0.17534381248888542,0.1627507359027493,0.14492267748282606,0.12901223742697682,0.11882692848182924,0.10947177915459927]
[10,null,null,null,"Förderung Gase",3.1084019199999993E-2,3.9630446239100024E-3,1.2397567299999995E-2,3.4412212400000003E-2,3.0887643399999998E-2,5.7881579700000012E-2,6.2763596220000023E-2,5.9041663249999987E-2,4.9687954939999994E-2,3.6943855719999988E-2,2.3317509879999997E-2,2.6757915936976073E-2,2.2065657075522771E-2,1.5324228466091612E-2,1.0304355238239617E-2,6.4781698426571478E-3,5.5093615770255774E-3,4.4319850676109822E-3,3.3327419440363354E-3,1.981434572970342E-3,9.6336408967417908E-5,-1.8873584964249832E-3,-3.6990277256441356E-3,-6.0098367510518641E-3,-8.5457190606544539E-3,-1.131870347387514E-2]
[11,null,null,null,"Förderung Biomasse",2.5418863742400002,3.0160733982850703,3.4528402965599998,4.3539807116499984,4.9918920658999983,5.7822353740800008,6.2681851475200006,6.5923082929999994,6.629159948239999,6.38129394072,6.1288223976400005,6.2802609852429354,6.0880909608264258,5.9116518523656669,5.7961211064954323,5.5485514587941331,5.0491597404175277,4.4048587838435616,3.8950922362683635,3.6406281232955857,3.2787393833204552,2.6663988732058619,1.6606065693074372,1.4762435379200722,1.3201384164429664,1.2128693088297113]
[12,null,null,null,"Förderung Geothermie",3.4685827199999993E-3,9.9642191869200002E-3,1.78074919E-2,1.4191574750000002E-2,2.6326473849999997E-2,3.3365317839999999E-2,3.8348230140000002E-2,4.1819045749999992E-2,4.3220429720000009E-2,4.8019032759999997E-2,3.4556578400000003E-2,5.2477876124653391E-2,5.4137365553682135E-2,5.7638683681427161E-2,5.9247459250514847E-2,6.2283555841801022E-2,6.8444471528620029E-2,7.3935321791698941E-2,7.8773502579477156E-2,8.2976348451212684E-2,8.5041565058306831E-2,8.8037603449073035E-2,9.044520905671069E-2,8.1508564672429451E-2,7.1614576544315689E-2,6.9690547628834476E-2]
[13,null,null,null,"Förderung Wind Onshore",2.0691241629712005,2.3808718814407634,1.9247531760680991,2.8611378375708987,3.9666377987833004,4.1260719783591906,4.8417365215600006,5.2807615635032494,5.5775143741272988,5.6413579340662405,4.8133747401611213,4.1295347146735244,3.7731889055664798,3.5052956774060586,3.5335433789050494,3.4593539681316345,3.4206787289961076,3.4287133649391279,3.2379769546727699,3.1623738153829732,3.049370412591677,2.8754895177999922,2.6199767913067031,2.2146054710132885,2.2802017767182026,2.1832681301889112]
[14,null,null,null,"Förderung Wind Offshore",6.9065164981200008E-2,0.12430523595664419,0.1405379763604,0.34442926899999993,1.1323432339999999,1.672005118,2.3516706750000003,3.1470822620000001,3.553076645,3.9923599769999991,4.3621876259999999,3.520006313324286,3.4226413675292204,3.289874840774563,3.080728634837274,2.9100971603637773,2.4027732097083225,1.5456643741740819,1.3265887018860929,0.85737316987467338,0.932753569266775,1.0199589898781687,1.1314237979564981,1.2435293262444018,1.0631240017533816,0.69442310260105167]
[15,null,null,null,"Förderung Solar",3.3485097015039997,6.8394584121654045,7.4319177811085613,8.6799413922943494,9.3130277127160497,9.8702883858915076,9.6774694935297809,9.4003909541750232,9.6147312771624893,8.9495815133635066,8.970899724422809,9.1388016910828824,9.1800446378177192,9.1368537527877027,9.1400441199029387,8.9391906166293715,8.6384950083267249,8.3818428517874253,7.986376808865753,7.3490612973515432,5.9870887273828304,4.036176945175237,2.6022942534146432,1.8535975020176507,1.7464355406561958,1.8648926889991273]
[16,null,null,null,"Belastung nichtprivilegierter Letztverbrauch",8.200179649999999,13.525185549484002,13.883379644640002,20.224554263969999,23.104251892799997,21.638921885261176,22.557289571734383,23.518939719555483,23.287504328253398,22.055278978333259,23.251783267739494,23.9084196204421,22.793594243986036,22.232420132248063,22.027657214082023,21.376117389974556,20.101060259125759,18.454800720812749,17.257463458288544,15.904620923045622,14.231289383944654,11.658430068630958,9.2084863294851704,8.0598050572310562,7.7492072168062007,7.3138165167285214]
[17,null,null,null,"Belastung privilegierter Letztverbrauch",3.393607614718952E-2,3.735757423773732E-2,4.2365070647105346E-2,3.2711856918474516E-2,0.13849324742799995,0.47547656900999996,0.49203138414880082,0.44703041869396365,0.46681662952349517,0.41821369137279235,0.44460305294704661,0.45236152468106056,0.42772828927559536,0.41419368413436625,0.40682492999327219,0.39497780812928085,0.37160014353523602,0.34131136982583471,0.31926913729598905,0.29421887295536947,0.26312208392176745,0.21543317943157461,0.17006425577087148,0.14886711844490799,0.14317851128609885,0.13522102990880225]
[18,null,null,null,"Belastung Eigenverbrauch",0,0,0,0,0,1.0234140067499999E-3,3.7802762549999998E-3,1.6841460720919903E-2,2.2158757081126169E-2,3.8612388326398787E-2,5.1520462007032315E-2,4.1998930564575584E-2,4.3850165952946475E-2,4.5338276272550382E-2,4.6792141022633328E-2,4.7605835657541201E-2,4.8422158516564451E-2,4.924110959970307E-2,5.006268890695708E-2,5.0886896438326466E-2,5.1713732193811229E-2,5.2543196173411369E-2,5.3375288377126892E-2,5.4210008804957799E-2,5.5047357456904075E-2,5.5889113481102468E-2]
[19,null,null,null,"Strompreis (Future)",5.3650479999999998,5.0739089999999996,5.5220000000000002,5.1150000000000002,4.1450000000000005,3.5670000000000002,3.1260000000000003,2.6749999999999998,3.222,4.6280000000000001,4.9340000000000002,5.2397243499999986,5.4584411174999987,5.7324245369256221,5.8721853315067332,6.0148491544044704,6.1604716502895505,6.3091094799914424,6.4608203384630754,6.6156629730558594,6.7736972021102719,6.9349839338673815,7.0995851857067276,7.2675641037161354,7.43898498259904,7.6139132859250962]
[20,null,null,null,"Summe Strompreis + Umlage",7.4120479999999995,8.6039089999999998,9.1140000000000008,10.391999999999999,10.385,9.7369999999999983,9.4655240783319456,9.5378958089997443,10.002770231804648,11.033925003395339,11.690073188597182,12.159059024569531,12.048953503794511,12.148554474743719,12.220404179458928,12.178201941389801,11.959032311582206,11.635034985551236,11.442792202835676,11.206742961072859,10.879533519693481,10.296668209618147,9.7533190998635195,9.5905314970072126,9.6731856349120147,9.7239429999860363]
[21,null,null,null,"Umlage privilegierter Letztverbrauch [ct/kWh]",4.9989800764796158E-2,4.9990085901745564E-2,5.0001590567365077E-2,3.3995000948890464E-2,0.13001254107481827,0.43128299999999992,0.47356244865139635,0.39163176718411979,0.40702464062194282,0.36709018643005964,0.38271212945690902,0.39196042343043114,0.37333358582141518,0.36345532128322772,0.35960835321601003,0.34913622215971085,0.32847179663682136,0.30169837339859867,0.28221438813399546,0.26007148674566383,0.23258382738598735,0.19042975287861277,0.15032639951460397,0.13158942671696985,0.12656104595253145,0.11952711916273513]
[22,null,null,null,"Umlage Eigenverbrauch [ct/kWh]",0,0,0,0,0,6.103757601001236E-4,1.9612103048660479E-3,1.095739499405661E-2,1.4739004343403701E-2,3.0123371733991294E-2,4.0281218869180284E-2,3.2581575671868972E-2,3.4243958079255975E-2,3.5386303000490713E-2,3.6684196812434566E-2,3.7399929548881404E-2,3.8123607331479813E-2,3.8840878565457426E-2,3.9544276615501986E-2,4.0182012516478786E-2,4.0738293690863042E-2,4.1290822481993297E-2,4.1839101984278357E-2,4.2514828481912952E-2,4.3235868069276311E-2,4.4021773431279235E-2]
[23,null,null,null,"Kontostand",0,-1.11629894236,-0.71124112144000007,-2.5889139132900003,-2.1969250054800002,1.38074493721,2.5211899999999998,1.9478101488699999,3.3292301430700002,3.6518353547200002,2.19040541733,-0.17168030415216584,0.3145273181710514,0.2111484381029306,9.9746266504154524E-2,3.9556875668934954E-2,-6.0895752780990686E-2,-0.19609519132857123,-0.34344023608823526,-0.47370468452176773,-0.62679697296598469,-0.76295141025511348,-0.93499038750903274,-1.0741809119560175,-1.1737493435231157,-1.2246120466038866]
[24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[25,null,null,null,"monetäre Daten (real) (Umlage ct/kWh, Mrd. Euro)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[26,null,null,null,"Umlage",2.3241602383245321,3.9255199392558908,3.9161438709679381,5.6681764641452279,6.642777281567696,6.548613107356247,6.6291032365035196,7.0703268348267603,6.8824817852817173,6.405925003395339,6.6562297424602779,6.7163334946924556,6.3026189924741587,6.0451764468827527,5.8927996935463218,5.6366461710707023,5.2246585030802644,4.7278833158208275,4.3571939334651253,3.9559831838897295,3.4855809001737272,2.8116704446214755,2.1867484402541661,1.8858993998609959,1.7870287540230159,1.6627689085675501,"v2.1.15","v2.1.15"]
[27,null,null,null,"Förderung Wasser",0.1383920440477048,6.4079450192954565E-2,0.15924975691798199,0.20936450745912139,0.30304422603242875,0.35958719016863366,0.40477947677757964,0.43686316560945609,0.34122237012499995,0.30603378476000004,0.26192613783251228,0.26466344410353287,0.2499282439724298,0.2319578574899798,0.22242854372791432,0.21282642382903239,0.20314713601947493,0.19339025486725503,0.18355566304101228,0.17364349929269196,0.14885518966198202,0.13612266841327902,0.11942020157048168,0.10473849174161559,9.5043897570001715E-2,8.6267159903409663E-2,"v2.1.15","v2.1.15"]
[28,null,null,null,"Förderung Gase",3.5292741315073921E-2,4.4070851816769329E-3,1.351632995456779E-2,3.6963140497412665E-2,3.2881367926071221E-2,6.1433398946175916E-2,6.5630535304485746E-2,6.0826197521731226E-2,5.0433274264099985E-2,3.6943855719999988E-2,2.2972916137931034E-2,2.5972885473538383E-2,2.1101762839384319E-2,1.4438246402062437E-2,9.565124146543617E-3,5.9245596514068263E-3,4.9640823803218659E-3,3.9343224450381405E-3,2.9147902428366336E-3,1.7073372433299835E-3,8.1783179141882995E-5,-1.5785629070172633E-3,-3.0480987812523059E-3,-4.8790816241349941E-3,-6.8353062512009292E-3,-8.9194896622728555E-3,"v2.1.15","v2.1.15"]
[29,null,null,null,"Förderung Biomasse",2.8860533665596093,3.3540102728689276,3.7644263265046098,4.6767350758227808,5.3141069242625871,6.137053867183023,6.5545056592578472,6.7915608111559234,6.7285973474635981,6.38129394072,6.0382486676256164,6.0960091098963209,5.8221448452794373,5.5698651502442349,5.3803092644059483,5.0743844164238237,4.5494281964279963,3.9102421411904187,3.4066174446958528,3.1370099567300396,2.7834308255805316,2.230142479305441,1.3683846771286763,1.1984872496500358,1.0559146990811625,0.95577866199642181,"v2.1.15","v2.1.15"]
[30,null,null,null,"Förderung Geothermie",3.9382227851311935E-3,1.1080663200388264E-2,1.9414448847855287E-2,1.5243575892952003E-2,2.8025785640154816E-2,3.5412732210394045E-2,4.0099914976921211E-2,4.3083026407793733E-2,4.3868736165800004E-2,4.8019032759999997E-2,3.4045890049261091E-2,5.0938267004444086E-2,5.1772482675356231E-2,5.4306258819125437E-2,5.4997065803340309E-2,5.6960939717370027E-2,6.167030251971551E-2,6.5633207596296705E-2,6.8894694089229214E-2,7.149800046837182E-2,7.2194610783362881E-2,7.3633544178619448E-2,7.4529295788898928E-2,6.6172669338025639E-2,5.7281026822449822E-2,5.491831467873122E-2,"v2.1.15","v2.1.15"]
[31,null,null,null,"Förderung Wind Onshore",2.3492799744671196,2.6476374060649865,2.0984438623566697,3.0732298941813045,4.2226749124944556,4.379262405085627,5.0628991780430121,5.4403725817601343,5.6611770897392075,5.6413579340662405,4.7422411233114499,4.0083813872440732,3.6083646709883248,3.3026343097442097,3.2800481267373458,3.1637251627105059,3.082123177059457,3.0437069943815787,2.8319095184968117,2.7249138911717696,2.5887118836585286,2.4050232644799721,2.1589316590214644,1.7979258515530536,1.8238228226060813,1.7204830537470266,"v2.1.15","v2.1.15"]
[32,null,null,null,"Förderung Wind Offshore",7.8416468149794305E-2,0.13823305447640652,0.15322019341926987,0.36996131819377404,1.205433318870528,1.7746052887036514,2.4590911699691529,3.2422028233689493,3.6063727946749995,3.9923599769999991,4.2977217990147789,3.4167354833403256,3.2731301032492155,3.0996681945948419,2.8597181650605208,2.6614066374791223,2.1649630338225165,1.3721034586172243,1.1602241846039378,0.73877036583878419,0.79184550335870851,0.85308086998323418,0.93232377679205258,1.0095583850410101,0.85034133270818379,0.547226959270534,"v2.1.15","v2.1.15"]
[33,null,null,null,"Förderung Solar",3.8018920888517558,7.6057876404155023,8.1025777472232541,9.3233730358087552,9.9141616847180369,10.475964326942508,10.119520574106291,9.6845177707649608,9.7589522463199252,8.9495815133635066,8.838324851648089,8.8706852300059555,8.7790326904462592,8.6085995203126515,8.4843403289630075,8.175266985867415,7.7835154334678007,7.4406551374834891,6.9848231843313915,6.3324453038455513,5.0826385909350362,3.3758076294887531,2.1443607700755458,1.5048417927581741,1.3968890954218391,1.4695933239322738,"v2.1.15","v2.1.15"]
[34,null,null,null,"Belastung nichtprivilegierter Letztverbrauch",9.3104697067161588,15.040619137856963,15.136222746012796,21.723771551423685,24.595576855947002,22.966762963837812,23.587669903775648,24.229799672579041,23.636816893177198,22.055278978333259,22.90816085491576,23.20698839616793,21.79790152396146,20.947035649713218,20.44740025346767,19.549361265346743,18.111593814103191,16.38253188739596,15.093243626120001,13.704490682351457,12.081414509656065,9.7509642684500157,7.5880415179084766,6.5433469123705619,6.1982150542204151,5.7635144310734452,"v2.1.15","v2.1.15"]
[35,null,null,null,"Belastung privilegierter Letztverbrauch",3.8530961810479464E-2,4.1543315170671391E-2,4.6188115745485876E-2,3.5136740095467793E-2,0.14743265988225193,0.50465349952344618,0.51450657822571866,0.46054191309898862,0.47381887896634756,0.41821369137279235,0.4380325644798489,0.43909002856760482,0.40904383173802894,0.39024675747576054,0.37763944189868154,0.36122387064245592,0.33482168473760665,0.30298589967414619,0.2792303100137874,0.25351876177987437,0.22337308143629728,0.18018560153550303,0.14013754132094433,0.12085766255054306,0.11452154772293265,0.10655836873695584,"v2.1.15","v2.1.15"]
[36,null,null,null,"Belastung Eigenverbrauch",0,0,0,0,0,1.0862143239635373E-3,3.9529531313794841E-3,1.7350493871209703E-2,2.2491138437343058E-2,3.8612388326398787E-2,5.0759075868997361E-2,4.0766755383120773E-2,4.1934658879166829E-2,4.2717008932379744E-2,4.3435288052096212E-2,4.3537545318893221E-2,4.3629662084913118E-2,4.3711880739960005E-2,4.3784439241472024E-2,4.3847571184946262E-2,4.3901505873363299E-2,4.3946468385623591E-2,4.3982679644008357E-2,4.4010356480676936E-2,4.4029711703213077E-2,4.4042356183187262E-2,"v2.1.15","v2.1.15"]
[37,null,null,null,"Strompreis (Future)",6.091466164290452,5.6424166995665477,6.0203080332641852,5.4941676357973943,4.412549973092645,3.7858837850793741,3.2687906002499996,2.7558518749999994,3.2703299999999995,4.6280000000000001,4.8610837438423653,5.0860000000000003,5.2200000000000006,5.4009999999999998,5.4509166666666662,5.5008333333333335,5.5507499999999999,5.6006666666666671,5.6505833333333335,5.7004999999999999,5.7504166666666663,5.8003333333333336,5.8502499999999991,5.9001666666666663,5.9500833333333327,6,"v2.1.15","v2.1.15"]
[38,null,null,null,"Summe Strompreis + Umlage",8.4156264026149845,9.5679366388224381,9.9364519042321238,11.162344099942622,11.055327254660341,10.33449689243562,9.8978938367535196,9.8261787098267597,10.152811785281717,11.033925003395339,11.517313486302644,11.802333494692455,11.522618992474159,11.446176446882752,11.343716360212987,11.137479504404036,10.775408503080264,10.328549982487493,10.00777726679846,9.656483183889728,9.2359975668403926,8.6120037779548095,8.0369984402541661,7.7860660665276615,7.7371120873563495,7.6627689085675499,"v2.1.15","v2.1.15"]
[39,null,null,null,"Umlage privilegierter Letztverbrauch [ct/kWh]",5.675833280864901E-2,5.5591240502101125E-2,5.4513759030911747E-2,3.6515001758024572E-2,0.13840454393761056,0.45774805620420161,0.49519401176681294,0.40346883734725975,0.41313001023127194,0.36709018643005964,0.37705628517922074,0.38046099000745587,0.35702525245529276,0.34244187212685206,0.33381016697487981,0.31929980610134884,0.29596188874534313,0.26782100209859999,0.24682251393422386,0.22409507803400899,0.1974481405783588,0.15927305006232037,0.12387301451511033,0.10683078100463454,0.10123004306809213,9.4191079940737069E-2,"v2.1.15","v2.1.15"]
[40,null,null,null,"Umlage Eigenverbrauch [ct/kWh]",0,0,0,0,0,6.4783058395530019E-4,2.0507952046255832E-3,1.1288582257751969E-2,1.4960089408554755E-2,3.0123371733991294E-2,3.9685929920374667E-2,3.1625689215335463E-2,3.2748079044147761E-2,3.3340416655210148E-2,3.4052484470355054E-2,3.4203813569647946E-2,3.4350391562189136E-2,3.4479479960759896E-2,3.4585117472161954E-2,3.462352349010045E-2,3.4584091379006206E-2,3.4535124563654845E-2,3.4476550387240533E-2,3.4515632785374215E-2,3.4582274141292738E-2,3.4690523869761056E-2,"v2.1.15","v2.1.15"]
[41,null,null,null,"Kontostand",0,-1.2413750018142895,-0.77542387486292286,-2.7808263996605085,-2.3387313326459189,1.4654723490646979,2.6363538622662492,2.0066827106195952,3.3791685952160497,3.6518353547200002,2.1580348939211826,-0.16664350423661423,0.30078781936276677,0.19894072863025375,9.2590501803144168E-2,3.6176431803424641E-2,-5.4868704692959153E-2,-0.17407588266625562,-0.30037016545454565,-0.40817580416570237,-0.5321087808349213,-0.63812296305473126,-0.77045733961148533,-0.8720729972580159,-0.93882517880386784,-0.96503230384906746,"v2.1.15","v2.1.15"]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[43,null,null,null,"Strommengen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[44,null,null,null,"Nichtprivilegierter Letztverbrauch [TWh/a]",400.59500000000003,383.14973227999997,386.50834199999997,383.25856100000004,370.260447,350.71186199775002,355.81992107000013,342.69702431899992,343.43449980099996,344.29499200573338,344.16121049404217,345.53061450130679,345.85466057824425,346.5082588369234,346.98956891172224,346.82612092419612,346.65603126836464,346.50880305305759,346.39825209976061,346.42439174568199,346.61122078830266,346.80324243201801,347.00111719418982,346.96160955631314,346.84472984929852,346.62149390552565]
[45,null,null,null,"Privilegierter Letztverbrauch [TWh/a]",67.885999999999996,74.729966079999997,84.727446,96.225492000000003,106.52299099999999,110.247,103.9,114.145597,114.690017,113.926688,116.17166499999999,115.41,114.57,113.96,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13]
[46,null,null,null,"Eigenverbrauch [TWh/a]",66.919000000000011,54.256241999999979,62.745360999999974,55.017604000000063,47.117968535482987,59.641138002250003,51.880078929999996,65.062022680999988,66.515483199000002,78.014784994266563,78.1848945059578,77.577155498693159,78.093109421755742,78.049511163076588,78.398201088277716,78.561649075803828,78.731738731635289,78.878966946942313,78.989517900239321,78.963378254317973,78.776549211697287,78.584527567981951,78.386652805810087,78.426160443686811,78.543040150701444,78.766276094474321]
[47]
[48,null,null,null,"EE-Anteil an Bruttostromverbrauch",0.17956606533398342,0.20889978081740276,0.22202076099489373,0.25922769498261294,0.28309799017205339,0.30059636757838554,0.3286545774843071,0.34699981369395438,0.37850965504665413,0.3996767110480044,0.41402554600735214,0.41660173373987752,0.42918365603491598,0.44502635343287023,0.46643984170479863,0.48980893825089961,0.50955907725796801,0.52548088312955976,0.54244070222287777,0.56275453437743594,0.58138967167579902,0.59811417926200439,0.60860646828626674,0.62959201185708857,0.65079265814000264,0.66252449074732978,"v2.1.25"]
[49]
[50,null,null,null,"Ergebnisse für das Prognose-Szenario"]
[51,null,null,null,"monetäre Daten (nominal) (Umlage ct/kWh, Mrd. Euro)"]
[52,null,null,null,"Umlage",{"$f":"'MOD-Berechnungen'!F398","v":2.0469999999999997},{"$f":"'MOD-Berechnungen'!G398","v":3.5300000000000007},{"$f":"'MOD-Berechnungen'!H398","v":3.5920000000000005},{"$f":"'MOD-Berechnungen'!I398","v":5.2769999999999992},{"$f":"'MOD-Berechnungen'!J398","v":6.2399999999999993},{"$f":"'MOD-Berechnungen'!K398","v":6.169999999999999},{"$f":"'MOD-Berechnungen'!L398","v":6.3395240783319453},{"$f":"'MOD-Berechnungen'!M398","v":6.8628958089997445},{"$f":"'MOD-Berechnungen'!N398","v":6.7807702318046488},{"$f":"'MOD-Berechnungen'!O398","v":6.405925003395339},{"$f":"'MOD-Berechnungen'!P398","v":6.7560731885971812},{"$f":"'MOD-Berechnungen'!Q398","v":7.8964755453740487},{"$f":"'MOD-Berechnungen'!R398","v":6.5905123862945132},{"$f":"'MOD-Berechnungen'!S398","v":6.4161299378180967},{"$f":"'MOD-Berechnungen'!T398","v":6.3482188479521957},{"$f":"'MOD-Berechnungen'!U398","v":6.1633527869853317},{"$f":"'MOD-Berechnungen'!V398","v":5.7985606612926555},{"$f":"'MOD-Berechnungen'!W398","v":5.3259255055597947},{"$f":"'MOD-Berechnungen'!X398","v":4.9819718643726008},{"$f":"'MOD-Berechnungen'!Y398","v":4.5910799880170003},{"$f":"'MOD-Berechnungen'!Z398","v":4.1058363175832095},{"$f":"'MOD-Berechnungen'!AA398","v":3.3616842757507657},{"$f":"'MOD-Berechnungen'!AB398","v":2.6537339141567919},{"$f":"'MOD-Berechnungen'!AC398","v":2.3229673932910782},{"$f":"'MOD-Berechnungen'!AD398","v":2.2342006523129743},{"$f":"'MOD-Berechnungen'!AE398","v":2.1100297140609401}]
[53,null,null,null,"Förderung Wasser",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F314-'MOD-Berechnungen'!F354,'MOD-Berechnungen'!F304+'MOD-Berechnungen'!F324+'MOD-Berechnungen'!F364-'MOD-Berechnungen'!F354)","v":0.12188854688},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G314-'MOD-Berechnungen'!G354,'MOD-Berechnungen'!G304+'MOD-Berechnungen'!G324+'MOD-Berechnungen'!G364-'MOD-Berechnungen'!G354)","v":5.7623056991530017E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H314-'MOD-Berechnungen'!H354,'MOD-Berechnungen'!H304+'MOD-Berechnungen'!H324+'MOD-Berechnungen'!H364-'MOD-Berechnungen'!H354)","v":0.14606846574000004},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I314-'MOD-Berechnungen'!I354,'MOD-Berechnungen'!I304+'MOD-Berechnungen'!I324+'MOD-Berechnungen'!I364-'MOD-Berechnungen'!I354)","v":0.19491568635000001},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J314-'MOD-Berechnungen'!J354,'MOD-Berechnungen'!J304+'MOD-Berechnungen'!J324+'MOD-Berechnungen'!J364-'MOD-Berechnungen'!J354)","v":0.28466948240000001},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K314-'MOD-Berechnungen'!K354,'MOD-Berechnungen'!K304+'MOD-Berechnungen'!K324+'MOD-Berechnungen'!K364-'MOD-Berechnungen'!K354)","v":0.33879737999000004},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L314-'MOD-Berechnungen'!L354,'MOD-Berechnungen'!L304+'MOD-Berechnungen'!L324+'MOD-Berechnungen'!L364-'MOD-Berechnungen'!L354)","v":0.38709749236000002},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M314-'MOD-Berechnungen'!M354,'MOD-Berechnungen'!M304+'MOD-Berechnungen'!M324+'MOD-Berechnungen'!M364-'MOD-Berechnungen'!M354)","v":0.42404636424999992},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N314-'MOD-Berechnungen'!N354,'MOD-Berechnungen'!N304+'MOD-Berechnungen'!N324+'MOD-Berechnungen'!N364-'MOD-Berechnungen'!N354)","v":0.33617967500000001},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O314-'MOD-Berechnungen'!O354,'MOD-Berechnungen'!O304+'MOD-Berechnungen'!O324+'MOD-Berechnungen'!O364-'MOD-Berechnungen'!O354)","v":0.30603378476000004},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P314-'MOD-Berechnungen'!P354,'MOD-Berechnungen'!P304+'MOD-Berechnungen'!P324+'MOD-Berechnungen'!P364-'MOD-Berechnungen'!P354)","v":0.26585502989999993},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q314-'MOD-Berechnungen'!Q354,'MOD-Berechnungen'!Q304+'MOD-Berechnungen'!Q324+'MOD-Berechnungen'!Q364-'MOD-Berechnungen'!Q354)","v":0.27266289670156207},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R314-'MOD-Berechnungen'!R354,'MOD-Berechnungen'!R304+'MOD-Berechnungen'!R324+'MOD-Berechnungen'!R364-'MOD-Berechnungen'!R354)","v":0.26134456002369383},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S314-'MOD-Berechnungen'!S354,'MOD-Berechnungen'!S304+'MOD-Berechnungen'!S324+'MOD-Berechnungen'!S364-'MOD-Berechnungen'!S354)","v":0.24619161522093258},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T314-'MOD-Berechnungen'!T354,'MOD-Berechnungen'!T304+'MOD-Berechnungen'!T324+'MOD-Berechnungen'!T364-'MOD-Berechnungen'!T354)","v":0.23961871216537817},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U314-'MOD-Berechnungen'!U354,'MOD-Berechnungen'!U304+'MOD-Berechnungen'!U324+'MOD-Berechnungen'!U364-'MOD-Berechnungen'!U354)","v":0.23271361952485675},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V314-'MOD-Berechnungen'!V354,'MOD-Berechnungen'!V304+'MOD-Berechnungen'!V324+'MOD-Berechnungen'!V364-'MOD-Berechnungen'!V354)","v":0.22546181548178001},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W314-'MOD-Berechnungen'!W354,'MOD-Berechnungen'!W304+'MOD-Berechnungen'!W324+'MOD-Berechnungen'!W364-'MOD-Berechnungen'!W354)","v":0.21785268842773953},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X314-'MOD-Berechnungen'!X354,'MOD-Berechnungen'!X304+'MOD-Berechnungen'!X324+'MOD-Berechnungen'!X364-'MOD-Berechnungen'!X354)","v":0.20987570504793557},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y314-'MOD-Berechnungen'!Y354,'MOD-Berechnungen'!Y304+'MOD-Berechnungen'!Y324+'MOD-Berechnungen'!Y364-'MOD-Berechnungen'!Y354)","v":0.20152036992939454},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z314-'MOD-Berechnungen'!Z354,'MOD-Berechnungen'!Z304+'MOD-Berechnungen'!Z324+'MOD-Berechnungen'!Z364-'MOD-Berechnungen'!Z354)","v":0.17534381248888542},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA314-'MOD-Berechnungen'!AA354,'MOD-Berechnungen'!AA304+'MOD-Berechnungen'!AA324+'MOD-Berechnungen'!AA364-'MOD-Berechnungen'!AA354)","v":0.1627507359027493},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB314-'MOD-Berechnungen'!AB354,'MOD-Berechnungen'!AB304+'MOD-Berechnungen'!AB324+'MOD-Berechnungen'!AB364-'MOD-Berechnungen'!AB354)","v":0.14492267748282606},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC314-'MOD-Berechnungen'!AC354,'MOD-Berechnungen'!AC304+'MOD-Berechnungen'!AC324+'MOD-Berechnungen'!AC364-'MOD-Berechnungen'!AC354)","v":0.12901223742697682},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD314-'MOD-Berechnungen'!AD354,'MOD-Berechnungen'!AD304+'MOD-Berechnungen'!AD324+'MOD-Berechnungen'!AD364-'MOD-Berechnungen'!AD354)","v":0.11882692848182924},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE314-'MOD-Berechnungen'!AE354,'MOD-Berechnungen'!AE304+'MOD-Berechnungen'!AE324+'MOD-Berechnungen'!AE364-'MOD-Berechnungen'!AE354)","v":0.10947177915459927},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[54,null,null,null,"Förderung Gase",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F315-'MOD-Berechnungen'!F355,'MOD-Berechnungen'!F305+'MOD-Berechnungen'!F325+'MOD-Berechnungen'!F365-'MOD-Berechnungen'!F355)","v":3.1084019199999993E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G315-'MOD-Berechnungen'!G355,'MOD-Berechnungen'!G305+'MOD-Berechnungen'!G325+'MOD-Berechnungen'!G365-'MOD-Berechnungen'!G355)","v":3.9630446239100024E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H315-'MOD-Berechnungen'!H355,'MOD-Berechnungen'!H305+'MOD-Berechnungen'!H325+'MOD-Berechnungen'!H365-'MOD-Berechnungen'!H355)","v":1.2397567299999995E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I315-'MOD-Berechnungen'!I355,'MOD-Berechnungen'!I305+'MOD-Berechnungen'!I325+'MOD-Berechnungen'!I365-'MOD-Berechnungen'!I355)","v":3.4412212400000003E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J315-'MOD-Berechnungen'!J355,'MOD-Berechnungen'!J305+'MOD-Berechnungen'!J325+'MOD-Berechnungen'!J365-'MOD-Berechnungen'!J355)","v":3.0887643399999998E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K315-'MOD-Berechnungen'!K355,'MOD-Berechnungen'!K305+'MOD-Berechnungen'!K325+'MOD-Berechnungen'!K365-'MOD-Berechnungen'!K355)","v":5.7881579700000012E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L315-'MOD-Berechnungen'!L355,'MOD-Berechnungen'!L305+'MOD-Berechnungen'!L325+'MOD-Berechnungen'!L365-'MOD-Berechnungen'!L355)","v":6.2763596220000023E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M315-'MOD-Berechnungen'!M355,'MOD-Berechnungen'!M305+'MOD-Berechnungen'!M325+'MOD-Berechnungen'!M365-'MOD-Berechnungen'!M355)","v":5.9041663249999987E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N315-'MOD-Berechnungen'!N355,'MOD-Berechnungen'!N305+'MOD-Berechnungen'!N325+'MOD-Berechnungen'!N365-'MOD-Berechnungen'!N355)","v":4.9687954939999994E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O315-'MOD-Berechnungen'!O355,'MOD-Berechnungen'!O305+'MOD-Berechnungen'!O325+'MOD-Berechnungen'!O365-'MOD-Berechnungen'!O355)","v":3.6943855719999988E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P315-'MOD-Berechnungen'!P355,'MOD-Berechnungen'!P305+'MOD-Berechnungen'!P325+'MOD-Berechnungen'!P365-'MOD-Berechnungen'!P355)","v":2.3317509879999997E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q315-'MOD-Berechnungen'!Q355,'MOD-Berechnungen'!Q305+'MOD-Berechnungen'!Q325+'MOD-Berechnungen'!Q365-'MOD-Berechnungen'!Q355)","v":2.6757915936976073E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R315-'MOD-Berechnungen'!R355,'MOD-Berechnungen'!R305+'MOD-Berechnungen'!R325+'MOD-Berechnungen'!R365-'MOD-Berechnungen'!R355)","v":2.2065657075522771E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S315-'MOD-Berechnungen'!S355,'MOD-Berechnungen'!S305+'MOD-Berechnungen'!S325+'MOD-Berechnungen'!S365-'MOD-Berechnungen'!S355)","v":1.5324228466091612E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T315-'MOD-Berechnungen'!T355,'MOD-Berechnungen'!T305+'MOD-Berechnungen'!T325+'MOD-Berechnungen'!T365-'MOD-Berechnungen'!T355)","v":1.0304355238239617E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U315-'MOD-Berechnungen'!U355,'MOD-Berechnungen'!U305+'MOD-Berechnungen'!U325+'MOD-Berechnungen'!U365-'MOD-Berechnungen'!U355)","v":6.4781698426571478E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V315-'MOD-Berechnungen'!V355,'MOD-Berechnungen'!V305+'MOD-Berechnungen'!V325+'MOD-Berechnungen'!V365-'MOD-Berechnungen'!V355)","v":5.5093615770255774E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W315-'MOD-Berechnungen'!W355,'MOD-Berechnungen'!W305+'MOD-Berechnungen'!W325+'MOD-Berechnungen'!W365-'MOD-Berechnungen'!W355)","v":4.4319850676109822E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X315-'MOD-Berechnungen'!X355,'MOD-Berechnungen'!X305+'MOD-Berechnungen'!X325+'MOD-Berechnungen'!X365-'MOD-Berechnungen'!X355)","v":3.3327419440363354E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y315-'MOD-Berechnungen'!Y355,'MOD-Berechnungen'!Y305+'MOD-Berechnungen'!Y325+'MOD-Berechnungen'!Y365-'MOD-Berechnungen'!Y355)","v":1.981434572970342E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z315-'MOD-Berechnungen'!Z355,'MOD-Berechnungen'!Z305+'MOD-Berechnungen'!Z325+'MOD-Berechnungen'!Z365-'MOD-Berechnungen'!Z355)","v":9.6336408967417908E-5},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA315-'MOD-Berechnungen'!AA355,'MOD-Berechnungen'!AA305+'MOD-Berechnungen'!AA325+'MOD-Berechnungen'!AA365-'MOD-Berechnungen'!AA355)","v":-1.8873584964249832E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB315-'MOD-Berechnungen'!AB355,'MOD-Berechnungen'!AB305+'MOD-Berechnungen'!AB325+'MOD-Berechnungen'!AB365-'MOD-Berechnungen'!AB355)","v":-3.6990277256441356E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC315-'MOD-Berechnungen'!AC355,'MOD-Berechnungen'!AC305+'MOD-Berechnungen'!AC325+'MOD-Berechnungen'!AC365-'MOD-Berechnungen'!AC355)","v":-6.0098367510518641E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD315-'MOD-Berechnungen'!AD355,'MOD-Berechnungen'!AD305+'MOD-Berechnungen'!AD325+'MOD-Berechnungen'!AD365-'MOD-Berechnungen'!AD355)","v":-8.5457190606544539E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE315-'MOD-Berechnungen'!AE355,'MOD-Berechnungen'!AE305+'MOD-Berechnungen'!AE325+'MOD-Berechnungen'!AE365-'MOD-Berechnungen'!AE355)","v":-1.131870347387514E-2},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[55,null,null,null,"Förderung Biomasse",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F316-'MOD-Berechnungen'!F356,'MOD-Berechnungen'!F306+'MOD-Berechnungen'!F326+'MOD-Berechnungen'!F366-'MOD-Berechnungen'!F356)","v":2.5418863742400002},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G316-'MOD-Berechnungen'!G356,'MOD-Berechnungen'!G306+'MOD-Berechnungen'!G326+'MOD-Berechnungen'!G366-'MOD-Berechnungen'!G356)","v":3.0160733982850703},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H316-'MOD-Berechnungen'!H356,'MOD-Berechnungen'!H306+'MOD-Berechnungen'!H326+'MOD-Berechnungen'!H366-'MOD-Berechnungen'!H356)","v":3.4528402965599998},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I316-'MOD-Berechnungen'!I356,'MOD-Berechnungen'!I306+'MOD-Berechnungen'!I326+'MOD-Berechnungen'!I366-'MOD-Berechnungen'!I356)","v":4.3539807116499984},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J316-'MOD-Berechnungen'!J356,'MOD-Berechnungen'!J306+'MOD-Berechnungen'!J326+'MOD-Berechnungen'!J366-'MOD-Berechnungen'!J356)","v":4.9918920658999983},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K316-'MOD-Berechnungen'!K356,'MOD-Berechnungen'!K306+'MOD-Berechnungen'!K326+'MOD-Berechnungen'!K366-'MOD-Berechnungen'!K356)","v":5.7822353740800008},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L316-'MOD-Berechnungen'!L356,'MOD-Berechnungen'!L306+'MOD-Berechnungen'!L326+'MOD-Berechnungen'!L366-'MOD-Berechnungen'!L356)","v":6.2681851475200006},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M316-'MOD-Berechnungen'!M356,'MOD-Berechnungen'!M306+'MOD-Berechnungen'!M326+'MOD-Berechnungen'!M366-'MOD-Berechnungen'!M356)","v":6.5923082929999994},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N316-'MOD-Berechnungen'!N356,'MOD-Berechnungen'!N306+'MOD-Berechnungen'!N326+'MOD-Berechnungen'!N366-'MOD-Berechnungen'!N356)","v":6.629159948239999},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O316-'MOD-Berechnungen'!O356,'MOD-Berechnungen'!O306+'MOD-Berechnungen'!O326+'MOD-Berechnungen'!O366-'MOD-Berechnungen'!O356)","v":6.38129394072},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P316-'MOD-Berechnungen'!P356,'MOD-Berechnungen'!P306+'MOD-Berechnungen'!P326+'MOD-Berechnungen'!P366-'MOD-Berechnungen'!P356)","v":6.1288223976400005},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q316-'MOD-Berechnungen'!Q356,'MOD-Berechnungen'!Q306+'MOD-Berechnungen'!Q326+'MOD-Berechnungen'!Q366-'MOD-Berechnungen'!Q356)","v":6.2802609852429354},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R316-'MOD-Berechnungen'!R356,'MOD-Berechnungen'!R306+'MOD-Berechnungen'!R326+'MOD-Berechnungen'!R366-'MOD-Berechnungen'!R356)","v":6.0880909608264258},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S316-'MOD-Berechnungen'!S356,'MOD-Berechnungen'!S306+'MOD-Berechnungen'!S326+'MOD-Berechnungen'!S366-'MOD-Berechnungen'!S356)","v":5.9116518523656669},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T316-'MOD-Berechnungen'!T356,'MOD-Berechnungen'!T306+'MOD-Berechnungen'!T326+'MOD-Berechnungen'!T366-'MOD-Berechnungen'!T356)","v":5.7961211064954323},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U316-'MOD-Berechnungen'!U356,'MOD-Berechnungen'!U306+'MOD-Berechnungen'!U326+'MOD-Berechnungen'!U366-'MOD-Berechnungen'!U356)","v":5.5485514587941331},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V316-'MOD-Berechnungen'!V356,'MOD-Berechnungen'!V306+'MOD-Berechnungen'!V326+'MOD-Berechnungen'!V366-'MOD-Berechnungen'!V356)","v":5.0491597404175277},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W316-'MOD-Berechnungen'!W356,'MOD-Berechnungen'!W306+'MOD-Berechnungen'!W326+'MOD-Berechnungen'!W366-'MOD-Berechnungen'!W356)","v":4.4048587838435616},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X316-'MOD-Berechnungen'!X356,'MOD-Berechnungen'!X306+'MOD-Berechnungen'!X326+'MOD-Berechnungen'!X366-'MOD-Berechnungen'!X356)","v":3.8950922362683635},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y316-'MOD-Berechnungen'!Y356,'MOD-Berechnungen'!Y306+'MOD-Berechnungen'!Y326+'MOD-Berechnungen'!Y366-'MOD-Berechnungen'!Y356)","v":3.6406281232955857},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z316-'MOD-Berechnungen'!Z356,'MOD-Berechnungen'!Z306+'MOD-Berechnungen'!Z326+'MOD-Berechnungen'!Z366-'MOD-Berechnungen'!Z356)","v":3.2787393833204552},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA316-'MOD-Berechnungen'!AA356,'MOD-Berechnungen'!AA306+'MOD-Berechnungen'!AA326+'MOD-Berechnungen'!AA366-'MOD-Berechnungen'!AA356)","v":2.6663988732058619},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB316-'MOD-Berechnungen'!AB356,'MOD-Berechnungen'!AB306+'MOD-Berechnungen'!AB326+'MOD-Berechnungen'!AB366-'MOD-Berechnungen'!AB356)","v":1.6606065693074372},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC316-'MOD-Berechnungen'!AC356,'MOD-Berechnungen'!AC306+'MOD-Berechnungen'!AC326+'MOD-Berechnungen'!AC366-'MOD-Berechnungen'!AC356)","v":1.4762435379200722},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD316-'MOD-Berechnungen'!AD356,'MOD-Berechnungen'!AD306+'MOD-Berechnungen'!AD326+'MOD-Berechnungen'!AD366-'MOD-Berechnungen'!AD356)","v":1.3201384164429664},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE316-'MOD-Berechnungen'!AE356,'MOD-Berechnungen'!AE306+'MOD-Berechnungen'!AE326+'MOD-Berechnungen'!AE366-'MOD-Berechnungen'!AE356)","v":1.2128693088297113},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[56,null,null,null,"Förderung Geothermie",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F317-'MOD-Berechnungen'!F357,'MOD-Berechnungen'!F307+'MOD-Berechnungen'!F327+'MOD-Berechnungen'!F367-'MOD-Berechnungen'!F357)","v":3.4685827199999993E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G317-'MOD-Berechnungen'!G357,'MOD-Berechnungen'!G307+'MOD-Berechnungen'!G327+'MOD-Berechnungen'!G367-'MOD-Berechnungen'!G357)","v":9.9642191869200002E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H317-'MOD-Berechnungen'!H357,'MOD-Berechnungen'!H307+'MOD-Berechnungen'!H327+'MOD-Berechnungen'!H367-'MOD-Berechnungen'!H357)","v":1.78074919E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I317-'MOD-Berechnungen'!I357,'MOD-Berechnungen'!I307+'MOD-Berechnungen'!I327+'MOD-Berechnungen'!I367-'MOD-Berechnungen'!I357)","v":1.4191574750000002E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J317-'MOD-Berechnungen'!J357,'MOD-Berechnungen'!J307+'MOD-Berechnungen'!J327+'MOD-Berechnungen'!J367-'MOD-Berechnungen'!J357)","v":2.6326473849999997E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K317-'MOD-Berechnungen'!K357,'MOD-Berechnungen'!K307+'MOD-Berechnungen'!K327+'MOD-Berechnungen'!K367-'MOD-Berechnungen'!K357)","v":3.3365317839999999E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L317-'MOD-Berechnungen'!L357,'MOD-Berechnungen'!L307+'MOD-Berechnungen'!L327+'MOD-Berechnungen'!L367-'MOD-Berechnungen'!L357)","v":3.8348230140000002E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M317-'MOD-Berechnungen'!M357,'MOD-Berechnungen'!M307+'MOD-Berechnungen'!M327+'MOD-Berechnungen'!M367-'MOD-Berechnungen'!M357)","v":4.1819045749999992E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N317-'MOD-Berechnungen'!N357,'MOD-Berechnungen'!N307+'MOD-Berechnungen'!N327+'MOD-Berechnungen'!N367-'MOD-Berechnungen'!N357)","v":4.3220429720000009E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O317-'MOD-Berechnungen'!O357,'MOD-Berechnungen'!O307+'MOD-Berechnungen'!O327+'MOD-Berechnungen'!O367-'MOD-Berechnungen'!O357)","v":4.8019032759999997E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P317-'MOD-Berechnungen'!P357,'MOD-Berechnungen'!P307+'MOD-Berechnungen'!P327+'MOD-Berechnungen'!P367-'MOD-Berechnungen'!P357)","v":3.4556578400000003E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q317-'MOD-Berechnungen'!Q357,'MOD-Berechnungen'!Q307+'MOD-Berechnungen'!Q327+'MOD-Berechnungen'!Q367-'MOD-Berechnungen'!Q357)","v":5.2477876124653391E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R317-'MOD-Berechnungen'!R357,'MOD-Berechnungen'!R307+'MOD-Berechnungen'!R327+'MOD-Berechnungen'!R367-'MOD-Berechnungen'!R357)","v":5.4137365553682135E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S317-'MOD-Berechnungen'!S357,'MOD-Berechnungen'!S307+'MOD-Berechnungen'!S327+'MOD-Berechnungen'!S367-'MOD-Berechnungen'!S357)","v":5.7638683681427161E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T317-'MOD-Berechnungen'!T357,'MOD-Berechnungen'!T307+'MOD-Berechnungen'!T327+'MOD-Berechnungen'!T367-'MOD-Berechnungen'!T357)","v":5.9247459250514847E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U317-'MOD-Berechnungen'!U357,'MOD-Berechnungen'!U307+'MOD-Berechnungen'!U327+'MOD-Berechnungen'!U367-'MOD-Berechnungen'!U357)","v":6.2283555841801022E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V317-'MOD-Berechnungen'!V357,'MOD-Berechnungen'!V307+'MOD-Berechnungen'!V327+'MOD-Berechnungen'!V367-'MOD-Berechnungen'!V357)","v":6.8444471528620029E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W317-'MOD-Berechnungen'!W357,'MOD-Berechnungen'!W307+'MOD-Berechnungen'!W327+'MOD-Berechnungen'!W367-'MOD-Berechnungen'!W357)","v":7.3935321791698941E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X317-'MOD-Berechnungen'!X357,'MOD-Berechnungen'!X307+'MOD-Berechnungen'!X327+'MOD-Berechnungen'!X367-'MOD-Berechnungen'!X357)","v":7.8773502579477156E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y317-'MOD-Berechnungen'!Y357,'MOD-Berechnungen'!Y307+'MOD-Berechnungen'!Y327+'MOD-Berechnungen'!Y367-'MOD-Berechnungen'!Y357)","v":8.2976348451212684E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z317-'MOD-Berechnungen'!Z357,'MOD-Berechnungen'!Z307+'MOD-Berechnungen'!Z327+'MOD-Berechnungen'!Z367-'MOD-Berechnungen'!Z357)","v":8.5041565058306831E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA317-'MOD-Berechnungen'!AA357,'MOD-Berechnungen'!AA307+'MOD-Berechnungen'!AA327+'MOD-Berechnungen'!AA367-'MOD-Berechnungen'!AA357)","v":8.8037603449073035E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB317-'MOD-Berechnungen'!AB357,'MOD-Berechnungen'!AB307+'MOD-Berechnungen'!AB327+'MOD-Berechnungen'!AB367-'MOD-Berechnungen'!AB357)","v":9.044520905671069E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC317-'MOD-Berechnungen'!AC357,'MOD-Berechnungen'!AC307+'MOD-Berechnungen'!AC327+'MOD-Berechnungen'!AC367-'MOD-Berechnungen'!AC357)","v":8.1508564672429451E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD317-'MOD-Berechnungen'!AD357,'MOD-Berechnungen'!AD307+'MOD-Berechnungen'!AD327+'MOD-Berechnungen'!AD367-'MOD-Berechnungen'!AD357)","v":7.1614576544315689E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE317-'MOD-Berechnungen'!AE357,'MOD-Berechnungen'!AE307+'MOD-Berechnungen'!AE327+'MOD-Berechnungen'!AE367-'MOD-Berechnungen'!AE357)","v":6.9690547628834476E-2},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[57,null,null,null,"Förderung Wind Onshore",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F318-'MOD-Berechnungen'!F358,'MOD-Berechnungen'!F308+'MOD-Berechnungen'!F328+'MOD-Berechnungen'!F368-'MOD-Berechnungen'!F358)","v":2.0691241629712005},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G318-'MOD-Berechnungen'!G358,'MOD-Berechnungen'!G308+'MOD-Berechnungen'!G328+'MOD-Berechnungen'!G368-'MOD-Berechnungen'!G358)","v":2.3808718814407634},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H318-'MOD-Berechnungen'!H358,'MOD-Berechnungen'!H308+'MOD-Berechnungen'!H328+'MOD-Berechnungen'!H368-'MOD-Berechnungen'!H358)","v":1.9247531760680991},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I318-'MOD-Berechnungen'!I358,'MOD-Berechnungen'!I308+'MOD-Berechnungen'!I328+'MOD-Berechnungen'!I368-'MOD-Berechnungen'!I358)","v":2.8611378375708987},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J318-'MOD-Berechnungen'!J358,'MOD-Berechnungen'!J308+'MOD-Berechnungen'!J328+'MOD-Berechnungen'!J368-'MOD-Berechnungen'!J358)","v":3.9666377987833004},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K318-'MOD-Berechnungen'!K358,'MOD-Berechnungen'!K308+'MOD-Berechnungen'!K328+'MOD-Berechnungen'!K368-'MOD-Berechnungen'!K358)","v":4.1260719783591906},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L318-'MOD-Berechnungen'!L358,'MOD-Berechnungen'!L308+'MOD-Berechnungen'!L328+'MOD-Berechnungen'!L368-'MOD-Berechnungen'!L358)","v":4.8417365215600006},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M318-'MOD-Berechnungen'!M358,'MOD-Berechnungen'!M308+'MOD-Berechnungen'!M328+'MOD-Berechnungen'!M368-'MOD-Berechnungen'!M358)","v":5.2807615635032494},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N318-'MOD-Berechnungen'!N358,'MOD-Berechnungen'!N308+'MOD-Berechnungen'!N328+'MOD-Berechnungen'!N368-'MOD-Berechnungen'!N358)","v":5.5775143741272988},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O318-'MOD-Berechnungen'!O358,'MOD-Berechnungen'!O308+'MOD-Berechnungen'!O328+'MOD-Berechnungen'!O368-'MOD-Berechnungen'!O358)","v":5.6413579340662405},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P318-'MOD-Berechnungen'!P358,'MOD-Berechnungen'!P308+'MOD-Berechnungen'!P328+'MOD-Berechnungen'!P368-'MOD-Berechnungen'!P358)","v":4.8133747401611213},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q318-'MOD-Berechnungen'!Q358,'MOD-Berechnungen'!Q308+'MOD-Berechnungen'!Q328+'MOD-Berechnungen'!Q368-'MOD-Berechnungen'!Q358)","v":4.1295347146735244},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R318-'MOD-Berechnungen'!R358,'MOD-Berechnungen'!R308+'MOD-Berechnungen'!R328+'MOD-Berechnungen'!R368-'MOD-Berechnungen'!R358)","v":3.7731889055664798},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S318-'MOD-Berechnungen'!S358,'MOD-Berechnungen'!S308+'MOD-Berechnungen'!S328+'MOD-Berechnungen'!S368-'MOD-Berechnungen'!S358)","v":3.5052956774060586},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T318-'MOD-Berechnungen'!T358,'MOD-Berechnungen'!T308+'MOD-Berechnungen'!T328+'MOD-Berechnungen'!T368-'MOD-Berechnungen'!T358)","v":3.5335433789050494},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U318-'MOD-Berechnungen'!U358,'MOD-Berechnungen'!U308+'MOD-Berechnungen'!U328+'MOD-Berechnungen'!U368-'MOD-Berechnungen'!U358)","v":3.4593539681316345},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V318-'MOD-Berechnungen'!V358,'MOD-Berechnungen'!V308+'MOD-Berechnungen'!V328+'MOD-Berechnungen'!V368-'MOD-Berechnungen'!V358)","v":3.4206787289961076},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W318-'MOD-Berechnungen'!W358,'MOD-Berechnungen'!W308+'MOD-Berechnungen'!W328+'MOD-Berechnungen'!W368-'MOD-Berechnungen'!W358)","v":3.4287133649391279},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X318-'MOD-Berechnungen'!X358,'MOD-Berechnungen'!X308+'MOD-Berechnungen'!X328+'MOD-Berechnungen'!X368-'MOD-Berechnungen'!X358)","v":3.2379769546727699},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y318-'MOD-Berechnungen'!Y358,'MOD-Berechnungen'!Y308+'MOD-Berechnungen'!Y328+'MOD-Berechnungen'!Y368-'MOD-Berechnungen'!Y358)","v":3.1623738153829732},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z318-'MOD-Berechnungen'!Z358,'MOD-Berechnungen'!Z308+'MOD-Berechnungen'!Z328+'MOD-Berechnungen'!Z368-'MOD-Berechnungen'!Z358)","v":3.049370412591677},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA318-'MOD-Berechnungen'!AA358,'MOD-Berechnungen'!AA308+'MOD-Berechnungen'!AA328+'MOD-Berechnungen'!AA368-'MOD-Berechnungen'!AA358)","v":2.8754895177999922},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB318-'MOD-Berechnungen'!AB358,'MOD-Berechnungen'!AB308+'MOD-Berechnungen'!AB328+'MOD-Berechnungen'!AB368-'MOD-Berechnungen'!AB358)","v":2.6199767913067031},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC318-'MOD-Berechnungen'!AC358,'MOD-Berechnungen'!AC308+'MOD-Berechnungen'!AC328+'MOD-Berechnungen'!AC368-'MOD-Berechnungen'!AC358)","v":2.2146054710132885},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD318-'MOD-Berechnungen'!AD358,'MOD-Berechnungen'!AD308+'MOD-Berechnungen'!AD328+'MOD-Berechnungen'!AD368-'MOD-Berechnungen'!AD358)","v":2.2802017767182026},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE318-'MOD-Berechnungen'!AE358,'MOD-Berechnungen'!AE308+'MOD-Berechnungen'!AE328+'MOD-Berechnungen'!AE368-'MOD-Berechnungen'!AE358)","v":2.1832681301889112},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[58,null,null,null,"Förderung Wind Offshore",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F319-'MOD-Berechnungen'!F359,'MOD-Berechnungen'!F309+'MOD-Berechnungen'!F329+'MOD-Berechnungen'!F369-'MOD-Berechnungen'!F359)","v":6.9065164981200008E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G319-'MOD-Berechnungen'!G359,'MOD-Berechnungen'!G309+'MOD-Berechnungen'!G329+'MOD-Berechnungen'!G369-'MOD-Berechnungen'!G359)","v":0.12430523595664419},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H319-'MOD-Berechnungen'!H359,'MOD-Berechnungen'!H309+'MOD-Berechnungen'!H329+'MOD-Berechnungen'!H369-'MOD-Berechnungen'!H359)","v":0.1405379763604},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I319-'MOD-Berechnungen'!I359,'MOD-Berechnungen'!I309+'MOD-Berechnungen'!I329+'MOD-Berechnungen'!I369-'MOD-Berechnungen'!I359)","v":0.34442926899999993},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J319-'MOD-Berechnungen'!J359,'MOD-Berechnungen'!J309+'MOD-Berechnungen'!J329+'MOD-Berechnungen'!J369-'MOD-Berechnungen'!J359)","v":1.1323432339999999},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K319-'MOD-Berechnungen'!K359,'MOD-Berechnungen'!K309+'MOD-Berechnungen'!K329+'MOD-Berechnungen'!K369-'MOD-Berechnungen'!K359)","v":1.672005118},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L319-'MOD-Berechnungen'!L359,'MOD-Berechnungen'!L309+'MOD-Berechnungen'!L329+'MOD-Berechnungen'!L369-'MOD-Berechnungen'!L359)","v":2.3516706750000003},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M319-'MOD-Berechnungen'!M359,'MOD-Berechnungen'!M309+'MOD-Berechnungen'!M329+'MOD-Berechnungen'!M369-'MOD-Berechnungen'!M359)","v":3.1470822620000001},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N319-'MOD-Berechnungen'!N359,'MOD-Berechnungen'!N309+'MOD-Berechnungen'!N329+'MOD-Berechnungen'!N369-'MOD-Berechnungen'!N359)","v":3.553076645},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O319-'MOD-Berechnungen'!O359,'MOD-Berechnungen'!O309+'MOD-Berechnungen'!O329+'MOD-Berechnungen'!O369-'MOD-Berechnungen'!O359)","v":3.9923599769999991},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P319-'MOD-Berechnungen'!P359,'MOD-Berechnungen'!P309+'MOD-Berechnungen'!P329+'MOD-Berechnungen'!P369-'MOD-Berechnungen'!P359)","v":4.3621876259999999},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q319-'MOD-Berechnungen'!Q359,'MOD-Berechnungen'!Q309+'MOD-Berechnungen'!Q329+'MOD-Berechnungen'!Q369-'MOD-Berechnungen'!Q359)","v":3.520006313324286},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R319-'MOD-Berechnungen'!R359,'MOD-Berechnungen'!R309+'MOD-Berechnungen'!R329+'MOD-Berechnungen'!R369-'MOD-Berechnungen'!R359)","v":3.4226413675292204},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S319-'MOD-Berechnungen'!S359,'MOD-Berechnungen'!S309+'MOD-Berechnungen'!S329+'MOD-Berechnungen'!S369-'MOD-Berechnungen'!S359)","v":3.289874840774563},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T319-'MOD-Berechnungen'!T359,'MOD-Berechnungen'!T309+'MOD-Berechnungen'!T329+'MOD-Berechnungen'!T369-'MOD-Berechnungen'!T359)","v":3.080728634837274},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U319-'MOD-Berechnungen'!U359,'MOD-Berechnungen'!U309+'MOD-Berechnungen'!U329+'MOD-Berechnungen'!U369-'MOD-Berechnungen'!U359)","v":2.9100971603637773},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V319-'MOD-Berechnungen'!V359,'MOD-Berechnungen'!V309+'MOD-Berechnungen'!V329+'MOD-Berechnungen'!V369-'MOD-Berechnungen'!V359)","v":2.4027732097083225},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W319-'MOD-Berechnungen'!W359,'MOD-Berechnungen'!W309+'MOD-Berechnungen'!W329+'MOD-Berechnungen'!W369-'MOD-Berechnungen'!W359)","v":1.5456643741740819},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X319-'MOD-Berechnungen'!X359,'MOD-Berechnungen'!X309+'MOD-Berechnungen'!X329+'MOD-Berechnungen'!X369-'MOD-Berechnungen'!X359)","v":1.3265887018860929},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y319-'MOD-Berechnungen'!Y359,'MOD-Berechnungen'!Y309+'MOD-Berechnungen'!Y329+'MOD-Berechnungen'!Y369-'MOD-Berechnungen'!Y359)","v":0.85737316987467338},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z319-'MOD-Berechnungen'!Z359,'MOD-Berechnungen'!Z309+'MOD-Berechnungen'!Z329+'MOD-Berechnungen'!Z369-'MOD-Berechnungen'!Z359)","v":0.932753569266775},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA319-'MOD-Berechnungen'!AA359,'MOD-Berechnungen'!AA309+'MOD-Berechnungen'!AA329+'MOD-Berechnungen'!AA369-'MOD-Berechnungen'!AA359)","v":1.0199589898781687},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB319-'MOD-Berechnungen'!AB359,'MOD-Berechnungen'!AB309+'MOD-Berechnungen'!AB329+'MOD-Berechnungen'!AB369-'MOD-Berechnungen'!AB359)","v":1.1314237979564981},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC319-'MOD-Berechnungen'!AC359,'MOD-Berechnungen'!AC309+'MOD-Berechnungen'!AC329+'MOD-Berechnungen'!AC369-'MOD-Berechnungen'!AC359)","v":1.2435293262444018},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD319-'MOD-Berechnungen'!AD359,'MOD-Berechnungen'!AD309+'MOD-Berechnungen'!AD329+'MOD-Berechnungen'!AD369-'MOD-Berechnungen'!AD359)","v":1.0631240017533816},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE319-'MOD-Berechnungen'!AE359,'MOD-Berechnungen'!AE309+'MOD-Berechnungen'!AE329+'MOD-Berechnungen'!AE369-'MOD-Berechnungen'!AE359)","v":0.69442310260105167},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[59,null,null,null,"Förderung Solar",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F320-'MOD-Berechnungen'!F360,'MOD-Berechnungen'!F310+'MOD-Berechnungen'!F330+'MOD-Berechnungen'!F370-'MOD-Berechnungen'!F360)","v":3.3485097015039997},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G320-'MOD-Berechnungen'!G360,'MOD-Berechnungen'!G310+'MOD-Berechnungen'!G330+'MOD-Berechnungen'!G370-'MOD-Berechnungen'!G360)","v":6.8394584121654045},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H320-'MOD-Berechnungen'!H360,'MOD-Berechnungen'!H310+'MOD-Berechnungen'!H330+'MOD-Berechnungen'!H370-'MOD-Berechnungen'!H360)","v":7.4319177811085613},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I320-'MOD-Berechnungen'!I360,'MOD-Berechnungen'!I310+'MOD-Berechnungen'!I330+'MOD-Berechnungen'!I370-'MOD-Berechnungen'!I360)","v":8.6799413922943494},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J320-'MOD-Berechnungen'!J360,'MOD-Berechnungen'!J310+'MOD-Berechnungen'!J330+'MOD-Berechnungen'!J370-'MOD-Berechnungen'!J360)","v":9.3130277127160497},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K320-'MOD-Berechnungen'!K360,'MOD-Berechnungen'!K310+'MOD-Berechnungen'!K330+'MOD-Berechnungen'!K370-'MOD-Berechnungen'!K360)","v":9.8702883858915076},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L320-'MOD-Berechnungen'!L360,'MOD-Berechnungen'!L310+'MOD-Berechnungen'!L330+'MOD-Berechnungen'!L370-'MOD-Berechnungen'!L360)","v":9.6774694935297809},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M320-'MOD-Berechnungen'!M360,'MOD-Berechnungen'!M310+'MOD-Berechnungen'!M330+'MOD-Berechnungen'!M370-'MOD-Berechnungen'!M360)","v":9.4003909541750232},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N320-'MOD-Berechnungen'!N360,'MOD-Berechnungen'!N310+'MOD-Berechnungen'!N330+'MOD-Berechnungen'!N370-'MOD-Berechnungen'!N360)","v":9.6147312771624893},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O320-'MOD-Berechnungen'!O360,'MOD-Berechnungen'!O310+'MOD-Berechnungen'!O330+'MOD-Berechnungen'!O370-'MOD-Berechnungen'!O360)","v":8.9495815133635066},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P320-'MOD-Berechnungen'!P360,'MOD-Berechnungen'!P310+'MOD-Berechnungen'!P330+'MOD-Berechnungen'!P370-'MOD-Berechnungen'!P360)","v":8.970899724422809},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q320-'MOD-Berechnungen'!Q360,'MOD-Berechnungen'!Q310+'MOD-Berechnungen'!Q330+'MOD-Berechnungen'!Q370-'MOD-Berechnungen'!Q360)","v":9.1388016910828824},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R320-'MOD-Berechnungen'!R360,'MOD-Berechnungen'!R310+'MOD-Berechnungen'!R330+'MOD-Berechnungen'!R370-'MOD-Berechnungen'!R360)","v":9.1800446378177192},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S320-'MOD-Berechnungen'!S360,'MOD-Berechnungen'!S310+'MOD-Berechnungen'!S330+'MOD-Berechnungen'!S370-'MOD-Berechnungen'!S360)","v":9.1368537527877027},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T320-'MOD-Berechnungen'!T360,'MOD-Berechnungen'!T310+'MOD-Berechnungen'!T330+'MOD-Berechnungen'!T370-'MOD-Berechnungen'!T360)","v":9.1400441199029387},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U320-'MOD-Berechnungen'!U360,'MOD-Berechnungen'!U310+'MOD-Berechnungen'!U330+'MOD-Berechnungen'!U370-'MOD-Berechnungen'!U360)","v":8.9391906166293715},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V320-'MOD-Berechnungen'!V360,'MOD-Berechnungen'!V310+'MOD-Berechnungen'!V330+'MOD-Berechnungen'!V370-'MOD-Berechnungen'!V360)","v":8.6384950083267249},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W320-'MOD-Berechnungen'!W360,'MOD-Berechnungen'!W310+'MOD-Berechnungen'!W330+'MOD-Berechnungen'!W370-'MOD-Berechnungen'!W360)","v":8.3818428517874253},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X320-'MOD-Berechnungen'!X360,'MOD-Berechnungen'!X310+'MOD-Berechnungen'!X330+'MOD-Berechnungen'!X370-'MOD-Berechnungen'!X360)","v":7.986376808865753},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y320-'MOD-Berechnungen'!Y360,'MOD-Berechnungen'!Y310+'MOD-Berechnungen'!Y330+'MOD-Berechnungen'!Y370-'MOD-Berechnungen'!Y360)","v":7.3490612973515432},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z320-'MOD-Berechnungen'!Z360,'MOD-Berechnungen'!Z310+'MOD-Berechnungen'!Z330+'MOD-Berechnungen'!Z370-'MOD-Berechnungen'!Z360)","v":5.9870887273828304},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA320-'MOD-Berechnungen'!AA360,'MOD-Berechnungen'!AA310+'MOD-Berechnungen'!AA330+'MOD-Berechnungen'!AA370-'MOD-Berechnungen'!AA360)","v":4.036176945175237},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB320-'MOD-Berechnungen'!AB360,'MOD-Berechnungen'!AB310+'MOD-Berechnungen'!AB330+'MOD-Berechnungen'!AB370-'MOD-Berechnungen'!AB360)","v":2.6022942534146432},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC320-'MOD-Berechnungen'!AC360,'MOD-Berechnungen'!AC310+'MOD-Berechnungen'!AC330+'MOD-Berechnungen'!AC370-'MOD-Berechnungen'!AC360)","v":1.8535975020176507},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD320-'MOD-Berechnungen'!AD360,'MOD-Berechnungen'!AD310+'MOD-Berechnungen'!AD330+'MOD-Berechnungen'!AD370-'MOD-Berechnungen'!AD360)","v":1.7464355406561958},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE320-'MOD-Berechnungen'!AE360,'MOD-Berechnungen'!AE310+'MOD-Berechnungen'!AE330+'MOD-Berechnungen'!AE370-'MOD-Berechnungen'!AE360)","v":1.8648926889991273},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[60,null,null,null,"Belastung nichtprivilegierter Letztverbrauch",{"$f":"'MOD-Berechnungen'!F185*'MOD-Berechnungen'!F398/100","v":8.200179649999999},{"$f":"'MOD-Berechnungen'!G185*'MOD-Berechnungen'!G398/100","v":13.525185549484002},{"$f":"'MOD-Berechnungen'!H185*'MOD-Berechnungen'!H398/100","v":13.883379644640002},{"$f":"'MOD-Berechnungen'!I185*'MOD-Berechnungen'!I398/100","v":20.224554263969999},{"$f":"'MOD-Berechnungen'!J185*'MOD-Berechnungen'!J398/100","v":23.104251892799997},{"$f":"'MOD-Berechnungen'!K185*'MOD-Berechnungen'!K398/100","v":21.638921885261176},{"$f":"'MOD-Berechnungen'!L185*'MOD-Berechnungen'!L398/100","v":22.557289571734383},{"$f":"'MOD-Berechnungen'!M185*'MOD-Berechnungen'!M398/100","v":23.518939719555483},{"$f":"'MOD-Berechnungen'!N185*'MOD-Berechnungen'!N398/100","v":23.287504328253398},{"$f":"'MOD-Berechnungen'!O185*'MOD-Berechnungen'!O398/100","v":22.055278978333259},{"$f":"'MOD-Berechnungen'!P185*'MOD-Berechnungen'!P398/100","v":23.251783267739494},{"$f":"'MOD-Berechnungen'!Q185*'MOD-Berechnungen'!Q398/100","v":27.284740475876365},{"$f":"'MOD-Berechnungen'!R185*'MOD-Berechnungen'!R398/100","v":22.793594243986036},{"$f":"'MOD-Berechnungen'!S185*'MOD-Berechnungen'!S398/100","v":22.232420132248063},{"$f":"'MOD-Berechnungen'!T185*'MOD-Berechnungen'!T398/100","v":22.027657214082023},{"$f":"'MOD-Berechnungen'!U185*'MOD-Berechnungen'!U398/100","v":21.376117389974556},{"$f":"'MOD-Berechnungen'!V185*'MOD-Berechnungen'!V398/100","v":20.101060259125759},{"$f":"'MOD-Berechnungen'!W185*'MOD-Berechnungen'!W398/100","v":18.454800720812749},{"$f":"'MOD-Berechnungen'!X185*'MOD-Berechnungen'!X398/100","v":17.257463458288544},{"$f":"'MOD-Berechnungen'!Y185*'MOD-Berechnungen'!Y398/100","v":15.904620923045622},{"$f":"'MOD-Berechnungen'!Z185*'MOD-Berechnungen'!Z398/100","v":14.231289383944654},{"$f":"'MOD-Berechnungen'!AA185*'MOD-Berechnungen'!AA398/100","v":11.658430068630958},{"$f":"'MOD-Berechnungen'!AB185*'MOD-Berechnungen'!AB398/100","v":9.2084863294851704},{"$f":"'MOD-Berechnungen'!AC185*'MOD-Berechnungen'!AC398/100","v":8.0598050572310562},{"$f":"'MOD-Berechnungen'!AD185*'MOD-Berechnungen'!AD398/100","v":7.7492072168062007},{"$f":"'MOD-Berechnungen'!AE185*'MOD-Berechnungen'!AE398/100","v":7.3138165167285214},null,null," = nicht privilegierter Letztverbrauch * Umlage"]
[61,null,null,null,"Belastung privilegierter Letztverbrauch",{"$f":"'MOD-Berechnungen'!F12*'MOD-Berechnungen'!F17*(1-'MOD-Berechnungen'!F18)*'MOD-Berechnungen'!F398/100","v":3.393607614718952E-2},{"$f":"'MOD-Berechnungen'!G12*'MOD-Berechnungen'!G17*(1-'MOD-Berechnungen'!G18)*'MOD-Berechnungen'!G398/100","v":3.735757423773732E-2},{"$f":"'MOD-Berechnungen'!H12*'MOD-Berechnungen'!H17*(1-'MOD-Berechnungen'!H18)*'MOD-Berechnungen'!H398/100","v":4.2365070647105346E-2},{"$f":"'MOD-Berechnungen'!I12*'MOD-Berechnungen'!I17*(1-'MOD-Berechnungen'!I18)*'MOD-Berechnungen'!I398/100","v":3.2711856918474516E-2},{"$f":"'MOD-Berechnungen'!J12*'MOD-Berechnungen'!J17*(1-'MOD-Berechnungen'!J18)*'MOD-Berechnungen'!J398/100","v":0.13849324742799995},{"$f":"'MOD-Berechnungen'!K12*'MOD-Berechnungen'!K17*(1-'MOD-Berechnungen'!K18)*'MOD-Berechnungen'!K398/100","v":0.47547656900999996},{"$f":"'MOD-Berechnungen'!L12*'MOD-Berechnungen'!L17*(1-'MOD-Berechnungen'!L18)*'MOD-Berechnungen'!L398/100","v":0.49203138414880082},{"$f":"'MOD-Berechnungen'!M12*'MOD-Berechnungen'!M17*(1-'MOD-Berechnungen'!M18)*'MOD-Berechnungen'!M398/100","v":0.44703041869396365},{"$f":"'MOD-Berechnungen'!N12*'MOD-Berechnungen'!N17*(1-'MOD-Berechnungen'!N18)*'MOD-Berechnungen'!N398/100","v":0.46681662952349517},{"$f":"'MOD-Berechnungen'!O12*'MOD-Berechnungen'!O17*(1-'MOD-Berechnungen'!O18)*'MOD-Berechnungen'!O398/100","v":0.41821369137279235},{"$f":"'MOD-Berechnungen'!P12*'MOD-Berechnungen'!P17*(1-'MOD-Berechnungen'!P18)*'MOD-Berechnungen'!P398/100","v":0.44460305294704661},{"$f":"'MOD-Berechnungen'!Q12*'MOD-Berechnungen'!Q17*(1-'MOD-Berechnungen'!Q18)*'MOD-Berechnungen'!Q398/100","v":0.51624352417009522},{"$f":"'MOD-Berechnungen'!R12*'MOD-Berechnungen'!R17*(1-'MOD-Berechnungen'!R18)*'MOD-Berechnungen'!R398/100","v":0.42772828927559536},{"$f":"'MOD-Berechnungen'!S12*'MOD-Berechnungen'!S17*(1-'MOD-Berechnungen'!S18)*'MOD-Berechnungen'!S398/100","v":0.41419368413436625},{"$f":"'MOD-Berechnungen'!T12*'MOD-Berechnungen'!T17*(1-'MOD-Berechnungen'!T18)*'MOD-Berechnungen'!T398/100","v":0.40682492999327219},{"$f":"'MOD-Berechnungen'!U12*'MOD-Berechnungen'!U17*(1-'MOD-Berechnungen'!U18)*'MOD-Berechnungen'!U398/100","v":0.39497780812928085},{"$f":"'MOD-Berechnungen'!V12*'MOD-Berechnungen'!V17*(1-'MOD-Berechnungen'!V18)*'MOD-Berechnungen'!V398/100","v":0.37160014353523602},{"$f":"'MOD-Berechnungen'!W12*'MOD-Berechnungen'!W17*(1-'MOD-Berechnungen'!W18)*'MOD-Berechnungen'!W398/100","v":0.34131136982583471},{"$f":"'MOD-Berechnungen'!X12*'MOD-Berechnungen'!X17*(1-'MOD-Berechnungen'!X18)*'MOD-Berechnungen'!X398/100","v":0.31926913729598905},{"$f":"'MOD-Berechnungen'!Y12*'MOD-Berechnungen'!Y17*(1-'MOD-Berechnungen'!Y18)*'MOD-Berechnungen'!Y398/100","v":0.29421887295536947},{"$f":"'MOD-Berechnungen'!Z12*'MOD-Berechnungen'!Z17*(1-'MOD-Berechnungen'!Z18)*'MOD-Berechnungen'!Z398/100","v":0.26312208392176745},{"$f":"'MOD-Berechnungen'!AA12*'MOD-Berechnungen'!AA17*(1-'MOD-Berechnungen'!AA18)*'MOD-Berechnungen'!AA398/100","v":0.21543317943157461},{"$f":"'MOD-Berechnungen'!AB12*'MOD-Berechnungen'!AB17*(1-'MOD-Berechnungen'!AB18)*'MOD-Berechnungen'!AB398/100","v":0.17006425577087148},{"$f":"'MOD-Berechnungen'!AC12*'MOD-Berechnungen'!AC17*(1-'MOD-Berechnungen'!AC18)*'MOD-Berechnungen'!AC398/100","v":0.14886711844490799},{"$f":"'MOD-Berechnungen'!AD12*'MOD-Berechnungen'!AD17*(1-'MOD-Berechnungen'!AD18)*'MOD-Berechnungen'!AD398/100","v":0.14317851128609885},{"$f":"'MOD-Berechnungen'!AE12*'MOD-Berechnungen'!AE17*(1-'MOD-Berechnungen'!AE18)*'MOD-Berechnungen'!AE398/100","v":0.13522102990880225},null,"v2.1.35"," = privilegierter Letztverbrauch * Anteil an Umlage für PL * (1-Faktor für zusätzliche Privilegierung) * Umlage"]
[62,null,null,null,"Belastung Eigenverbrauch",{"$f":"('MOD-Berechnungen'!F13+'MOD-Berechnungen'!F254)*'MOD-Berechnungen'!F19/100+('MOD-Berechnungen'!F14+'MOD-Berechnungen'!F264)*'MOD-Berechnungen'!F20/100+'MOD-Berechnungen'!F15*'MOD-Berechnungen'!F21/100","v":0},{"$f":"('MOD-Berechnungen'!G13+'MOD-Berechnungen'!G254)*'MOD-Berechnungen'!G19/100+('MOD-Berechnungen'!G14+'MOD-Berechnungen'!G264)*'MOD-Berechnungen'!G20/100+'MOD-Berechnungen'!G15*'MOD-Berechnungen'!G21/100","v":0},{"$f":"('MOD-Berechnungen'!H13+'MOD-Berechnungen'!H254)*'MOD-Berechnungen'!H19/100+('MOD-Berechnungen'!H14+'MOD-Berechnungen'!H264)*'MOD-Berechnungen'!H20/100+'MOD-Berechnungen'!H15*'MOD-Berechnungen'!H21/100","v":0},{"$f":"('MOD-Berechnungen'!I13+'MOD-Berechnungen'!I254)*'MOD-Berechnungen'!I19/100+('MOD-Berechnungen'!I14+'MOD-Berechnungen'!I264)*'MOD-Berechnungen'!I20/100+'MOD-Berechnungen'!I15*'MOD-Berechnungen'!I21/100","v":0},{"$f":"('MOD-Berechnungen'!J13+'MOD-Berechnungen'!J254)*'MOD-Berechnungen'!J19/100+('MOD-Berechnungen'!J14+'MOD-Berechnungen'!J264)*'MOD-Berechnungen'!J20/100+'MOD-Berechnungen'!J15*'MOD-Berechnungen'!J21/100","v":0},{"$f":"('MOD-Berechnungen'!K13+'MOD-Berechnungen'!K254)*'MOD-Berechnungen'!K19/100+('MOD-Berechnungen'!K14+'MOD-Berechnungen'!K264)*'MOD-Berechnungen'!K20/100+'MOD-Berechnungen'!K15*'MOD-Berechnungen'!K21/100","v":1.0234140067499999E-3},{"$f":"('MOD-Berechnungen'!L13+'MOD-Berechnungen'!L254)*'MOD-Berechnungen'!L19/100+('MOD-Berechnungen'!L14+'MOD-Berechnungen'!L264)*'MOD-Berechnungen'!L20/100+'MOD-Berechnungen'!L15*'MOD-Berechnungen'!L21/100","v":3.7802762549999998E-3},{"$f":"('MOD-Berechnungen'!M13+'MOD-Berechnungen'!M254)*'MOD-Berechnungen'!M19/100+('MOD-Berechnungen'!M14+'MOD-Berechnungen'!M264)*'MOD-Berechnungen'!M20/100+'MOD-Berechnungen'!M15*'MOD-Berechnungen'!M21/100","v":1.6841460720919903E-2},{"$f":"('MOD-Berechnungen'!N13+'MOD-Berechnungen'!N254)*'MOD-Berechnungen'!N19/100+('MOD-Berechnungen'!N14+'MOD-Berechnungen'!N264)*'MOD-Berechnungen'!N20/100+'MOD-Berechnungen'!N15*'MOD-Berechnungen'!N21/100","v":2.2158757081126169E-2},{"$f":"('MOD-Berechnungen'!O13+'MOD-Berechnungen'!O254)*'MOD-Berechnungen'!O19/100+('MOD-Berechnungen'!O14+'MOD-Berechnungen'!O264)*'MOD-Berechnungen'!O20/100+'MOD-Berechnungen'!O15*'MOD-Berechnungen'!O21/100","v":3.8612388326398787E-2},{"$f":"('MOD-Berechnungen'!P13+'MOD-Berechnungen'!P254)*'MOD-Berechnungen'!P19/100+('MOD-Berechnungen'!P14+'MOD-Berechnungen'!P264)*'MOD-Berechnungen'!P20/100+'MOD-Berechnungen'!P15*'MOD-Berechnungen'!P21/100","v":5.1520462007032315E-2},{"$f":"('MOD-Berechnungen'!Q13+'MOD-Berechnungen'!Q254)*'MOD-Berechnungen'!Q19/100+('MOD-Berechnungen'!Q14+'MOD-Berechnungen'!Q264)*'MOD-Berechnungen'!Q20/100+'MOD-Berechnungen'!Q15*'MOD-Berechnungen'!Q21/100","v":4.1998930564575584E-2},{"$f":"('MOD-Berechnungen'!R13+'MOD-Berechnungen'!R254)*'MOD-Berechnungen'!R19/100+('MOD-Berechnungen'!R14+'MOD-Berechnungen'!R264)*'MOD-Berechnungen'!R20/100+'MOD-Berechnungen'!R15*'MOD-Berechnungen'!R21/100","v":4.3850165952946475E-2},{"$f":"('MOD-Berechnungen'!S13+'MOD-Berechnungen'!S254)*'MOD-Berechnungen'!S19/100+('MOD-Berechnungen'!S14+'MOD-Berechnungen'!S264)*'MOD-Berechnungen'!S20/100+'MOD-Berechnungen'!S15*'MOD-Berechnungen'!S21/100","v":4.5338276272550382E-2},{"$f":"('MOD-Berechnungen'!T13+'MOD-Berechnungen'!T254)*'MOD-Berechnungen'!T19/100+('MOD-Berechnungen'!T14+'MOD-Berechnungen'!T264)*'MOD-Berechnungen'!T20/100+'MOD-Berechnungen'!T15*'MOD-Berechnungen'!T21/100","v":4.6792141022633328E-2},{"$f":"('MOD-Berechnungen'!U13+'MOD-Berechnungen'!U254)*'MOD-Berechnungen'!U19/100+('MOD-Berechnungen'!U14+'MOD-Berechnungen'!U264)*'MOD-Berechnungen'!U20/100+'MOD-Berechnungen'!U15*'MOD-Berechnungen'!U21/100","v":4.7605835657541201E-2},{"$f":"('MOD-Berechnungen'!V13+'MOD-Berechnungen'!V254)*'MOD-Berechnungen'!V19/100+('MOD-Berechnungen'!V14+'MOD-Berechnungen'!V264)*'MOD-Berechnungen'!V20/100+'MOD-Berechnungen'!V15*'MOD-Berechnungen'!V21/100","v":4.8422158516564451E-2},{"$f":"('MOD-Berechnungen'!W13+'MOD-Berechnungen'!W254)*'MOD-Berechnungen'!W19/100+('MOD-Berechnungen'!W14+'MOD-Berechnungen'!W264)*'MOD-Berechnungen'!W20/100+'MOD-Berechnungen'!W15*'MOD-Berechnungen'!W21/100","v":4.924110959970307E-2},{"$f":"('MOD-Berechnungen'!X13+'MOD-Berechnungen'!X254)*'MOD-Berechnungen'!X19/100+('MOD-Berechnungen'!X14+'MOD-Berechnungen'!X264)*'MOD-Berechnungen'!X20/100+'MOD-Berechnungen'!X15*'MOD-Berechnungen'!X21/100","v":5.006268890695708E-2},{"$f":"('MOD-Berechnungen'!Y13+'MOD-Berechnungen'!Y254)*'MOD-Berechnungen'!Y19/100+('MOD-Berechnungen'!Y14+'MOD-Berechnungen'!Y264)*'MOD-Berechnungen'!Y20/100+'MOD-Berechnungen'!Y15*'MOD-Berechnungen'!Y21/100","v":5.0886896438326466E-2},{"$f":"('MOD-Berechnungen'!Z13+'MOD-Berechnungen'!Z254)*'MOD-Berechnungen'!Z19/100+('MOD-Berechnungen'!Z14+'MOD-Berechnungen'!Z264)*'MOD-Berechnungen'!Z20/100+'MOD-Berechnungen'!Z15*'MOD-Berechnungen'!Z21/100","v":5.1713732193811229E-2},{"$f":"('MOD-Berechnungen'!AA13+'MOD-Berechnungen'!AA254)*'MOD-Berechnungen'!AA19/100+('MOD-Berechnungen'!AA14+'MOD-Berechnungen'!AA264)*'MOD-Berechnungen'!AA20/100+'MOD-Berechnungen'!AA15*'MOD-Berechnungen'!AA21/100","v":5.2543196173411369E-2},{"$f":"('MOD-Berechnungen'!AB13+'MOD-Berechnungen'!AB254)*'MOD-Berechnungen'!AB19/100+('MOD-Berechnungen'!AB14+'MOD-Berechnungen'!AB264)*'MOD-Berechnungen'!AB20/100+'MOD-Berechnungen'!AB15*'MOD-Berechnungen'!AB21/100","v":5.3375288377126892E-2},{"$f":"('MOD-Berechnungen'!AC13+'MOD-Berechnungen'!AC254)*'MOD-Berechnungen'!AC19/100+('MOD-Berechnungen'!AC14+'MOD-Berechnungen'!AC264)*'MOD-Berechnungen'!AC20/100+'MOD-Berechnungen'!AC15*'MOD-Berechnungen'!AC21/100","v":5.4210008804957799E-2},{"$f":"('MOD-Berechnungen'!AD13+'MOD-Berechnungen'!AD254)*'MOD-Berechnungen'!AD19/100+('MOD-Berechnungen'!AD14+'MOD-Berechnungen'!AD264)*'MOD-Berechnungen'!AD20/100+'MOD-Berechnungen'!AD15*'MOD-Berechnungen'!AD21/100","v":5.5047357456904075E-2},{"$f":"('MOD-Berechnungen'!AE13+'MOD-Berechnungen'!AE254)*'MOD-Berechnungen'!AE19/100+('MOD-Berechnungen'!AE14+'MOD-Berechnungen'!AE264)*'MOD-Berechnungen'!AE20/100+'MOD-Berechnungen'!AE15*'MOD-Berechnungen'!AE21/100","v":5.5889113481102468E-2},null,"v2.1.4"]
[63,null,null,null,"Strompreis (Future)",{"$f":"'MOD-Berechnungen'!F181/10","v":5.3650479999999998},{"$f":"'MOD-Berechnungen'!G181/10","v":5.0739089999999996},{"$f":"'MOD-Berechnungen'!H181/10","v":5.5220000000000002},{"$f":"'MOD-Berechnungen'!I181/10","v":5.1150000000000002},{"$f":"'MOD-Berechnungen'!J181/10","v":4.1450000000000005},{"$f":"'MOD-Berechnungen'!K181/10","v":3.5670000000000002},{"$f":"'MOD-Berechnungen'!L181/10","v":3.1260000000000003},{"$f":"'MOD-Berechnungen'!M181/10","v":2.6749999999999998},{"$f":"'MOD-Berechnungen'!N181/10","v":3.222},{"$f":"'MOD-Berechnungen'!O181/10","v":4.6280000000000001},{"$f":"'MOD-Berechnungen'!P181/10","v":4.9340000000000002},{"$f":"'MOD-Berechnungen'!Q181/10","v":5.2397243499999986},{"$f":"'MOD-Berechnungen'!R181/10","v":5.4584411174999987},{"$f":"'MOD-Berechnungen'!S181/10","v":5.7324245369256221},{"$f":"'MOD-Berechnungen'!T181/10","v":5.8721853315067332},{"$f":"'MOD-Berechnungen'!U181/10","v":6.0148491544044704},{"$f":"'MOD-Berechnungen'!V181/10","v":6.1604716502895505},{"$f":"'MOD-Berechnungen'!W181/10","v":6.3091094799914424},{"$f":"'MOD-Berechnungen'!X181/10","v":6.4608203384630754},{"$f":"'MOD-Berechnungen'!Y181/10","v":6.6156629730558594},{"$f":"'MOD-Berechnungen'!Z181/10","v":6.7736972021102719},{"$f":"'MOD-Berechnungen'!AA181/10","v":6.9349839338673815},{"$f":"'MOD-Berechnungen'!AB181/10","v":7.0995851857067276},{"$f":"'MOD-Berechnungen'!AC181/10","v":7.2675641037161354},{"$f":"'MOD-Berechnungen'!AD181/10","v":7.43898498259904},{"$f":"'MOD-Berechnungen'!AE181/10","v":7.6139132859250962},null,"v2.1.16"]
[64,null,null,null,"Summe Strompreis + Umlage",{"$f":"F63+F52","v":7.4120479999999995},8.6039089999999998,9.1140000000000008,10.391999999999999,10.385,9.7369999999999983,9.4655240783319456,9.5378958089997443,{"$f":"N63+N52","v":10.002770231804648},{"$f":"O63+O52","v":11.033925003395339},11.690073188597182,13.136199895374048,12.048953503794511,12.148554474743719,12.220404179458928,12.178201941389801,11.959032311582206,11.635034985551236,11.442792202835676,11.206742961072859,10.879533519693481,10.296668209618147,9.7533190998635195,9.5905314970072126,9.6731856349120147,9.7239429999860363]
[65,null,null,null,"Umlage privilegierter Letztverbrauch [ct/kWh]",{"$f":"IF(F89>0,F61/F89*100,0)","v":4.9989800764796158E-2},4.9990085901745564E-2,5.0001590567365077E-2,3.3995000948890464E-2,0.13001254107481827,0.43128299999999992,0.47356244865139635,0.39163176718411979,0.40702464062194282,0.36709018643005964,0.38271212945690902,0.4473126454987395,0.37333358582141518,0.36345532128322772,0.35960835321601003,0.34913622215971085,0.32847179663682136,0.30169837339859867,0.28221438813399546,0.26007148674566383,0.23258382738598735,0.19042975287861277,0.15032639951460397,0.13158942671696985,0.12656104595253145,0.11952711916273513]
[66,null,null,null,"Umlage Eigenverbrauch [ct/kWh]",{"$f":"F62*F90/100","v":0},0,0,0,0,6.103757601001236E-4,1.9612103048660479E-3,1.095739499405661E-2,1.4739004343403701E-2,3.0123371733991294E-2,4.0281218869180284E-2,3.2581575671868972E-2,3.4243958079255975E-2,3.5386303000490713E-2,3.6684196812434566E-2,3.7399929548881404E-2,3.8123607331479813E-2,3.8840878565457426E-2,3.9544276615501986E-2,4.0182012516478786E-2,4.0738293690863042E-2,4.1290822481993297E-2,4.1839101984278357E-2,4.2514828481912952E-2,4.3235868069276311E-2,4.4021773431279235E-2]
[67,null,null,null,"Kontostand",{"$f":"'MOD-Berechnungen'!F391","v":0},{"$f":"'MOD-Berechnungen'!G391","v":-1.11629894236},{"$f":"'MOD-Berechnungen'!H391","v":-0.71124112144000007},{"$f":"'MOD-Berechnungen'!I391","v":-2.5889139132900003},{"$f":"'MOD-Berechnungen'!J391","v":-2.1969250054800002},{"$f":"'MOD-Berechnungen'!K391","v":1.38074493721},{"$f":"'MOD-Berechnungen'!L391","v":2.5211899999999998},{"$f":"'MOD-Berechnungen'!M391","v":1.9478101488699999},{"$f":"'MOD-Berechnungen'!N391","v":3.3292301430700002},{"$f":"'MOD-Berechnungen'!O391","v":3.6518353547200002},{"$f":"'MOD-Berechnungen'!P391","v":2.19040541733},{"$f":"'MOD-Berechnungen'!Q391","v":-3.6529220306601902},{"$f":"'MOD-Berechnungen'!R391","v":0.31452731817105128},{"$f":"'MOD-Berechnungen'!S391","v":0.21114843810293049},{"$f":"'MOD-Berechnungen'!T391","v":9.9746266504154413E-2},{"$f":"'MOD-Berechnungen'!U391","v":3.9556875668934843E-2},{"$f":"'MOD-Berechnungen'!V391","v":-6.0895752780990797E-2},{"$f":"'MOD-Berechnungen'!W391","v":-0.19609519132857134},{"$f":"'MOD-Berechnungen'!X391","v":-0.34344023608823537},{"$f":"'MOD-Berechnungen'!Y391","v":-0.47370468452176784},{"$f":"'MOD-Berechnungen'!Z391","v":-0.6267969729659848},{"$f":"'MOD-Berechnungen'!AA391","v":-0.76295141025511359},{"$f":"'MOD-Berechnungen'!AB391","v":-0.93499038750903285},{"$f":"'MOD-Berechnungen'!AC391","v":-1.0741809119560175},{"$f":"'MOD-Berechnungen'!AD391","v":-1.1737493435231157},{"$f":"'MOD-Berechnungen'!AE391","v":-1.2246120466038866}]
[68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[69,null,null,null,"monetäre Daten (real) (Umlage ct/kWh, Mrd. Euro)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"," = nominale Daten / Umrechnungsfaktor real zu nominal"]
[70,null,null,null,"Umlage",{"$f":"F52/'MOD-Berechnungen'!F$26","v":2.3241602383245321},{"$f":"G52/'MOD-Berechnungen'!G$26","v":3.9255199392558908},{"$f":"H52/'MOD-Berechnungen'!H$26","v":3.9161438709679381},{"$f":"I52/'MOD-Berechnungen'!I$26","v":5.6681764641452279},{"$f":"J52/'MOD-Berechnungen'!J$26","v":6.642777281567696},{"$f":"K52/'MOD-Berechnungen'!K$26","v":6.548613107356247},{"$f":"L52/'MOD-Berechnungen'!L$26","v":6.6291032365035196},{"$f":"M52/'MOD-Berechnungen'!M$26","v":7.0703268348267603},{"$f":"N52/'MOD-Berechnungen'!N$26","v":6.8824817852817173},{"$f":"O52/'MOD-Berechnungen'!O$26","v":6.405925003395339},{"$f":"P52/'MOD-Berechnungen'!P$26","v":6.6562297424602779},{"$f":"Q52/'MOD-Berechnungen'!Q$26","v":7.664806761022156},{"$f":"R52/'MOD-Berechnungen'!R$26","v":6.3026189924741587},{"$f":"S52/'MOD-Berechnungen'!S$26","v":6.0451764468827527},{"$f":"T52/'MOD-Berechnungen'!T$26","v":5.8927996935463218},{"$f":"U52/'MOD-Berechnungen'!U$26","v":5.6366461710707023},{"$f":"V52/'MOD-Berechnungen'!V$26","v":5.2246585030802644},{"$f":"W52/'MOD-Berechnungen'!W$26","v":4.7278833158208275},{"$f":"X52/'MOD-Berechnungen'!X$26","v":4.3571939334651253},{"$f":"Y52/'MOD-Berechnungen'!Y$26","v":3.9559831838897295},{"$f":"Z52/'MOD-Berechnungen'!Z$26","v":3.4855809001737272},{"$f":"AA52/'MOD-Berechnungen'!AA$26","v":2.8116704446214755},{"$f":"AB52/'MOD-Berechnungen'!AB$26","v":2.1867484402541661},{"$f":"AC52/'MOD-Berechnungen'!AC$26","v":1.8858993998609959},{"$f":"AD52/'MOD-Berechnungen'!AD$26","v":1.7870287540230159},{"$f":"AE52/'MOD-Berechnungen'!AE$26","v":1.6627689085675501},"v2.1.15","v2.1.15"]
[71,null,null,null,"Förderung Wasser",{"$f":"F53/'MOD-Berechnungen'!F$26","v":0.1383920440477048},{"$f":"G53/'MOD-Berechnungen'!G$26","v":6.4079450192954565E-2},{"$f":"H53/'MOD-Berechnungen'!H$26","v":0.15924975691798199},{"$f":"I53/'MOD-Berechnungen'!I$26","v":0.20936450745912139},{"$f":"J53/'MOD-Berechnungen'!J$26","v":0.30304422603242875},{"$f":"K53/'MOD-Berechnungen'!K$26","v":0.35958719016863366},{"$f":"L53/'MOD-Berechnungen'!L$26","v":0.40477947677757964},{"$f":"M53/'MOD-Berechnungen'!M$26","v":0.43686316560945609},{"$f":"N53/'MOD-Berechnungen'!N$26","v":0.34122237012499995},{"$f":"O53/'MOD-Berechnungen'!O$26","v":0.30603378476000004},{"$f":"P53/'MOD-Berechnungen'!P$26","v":0.26192613783251228},{"$f":"Q53/'MOD-Berechnungen'!Q$26","v":0.26466344410353287},{"$f":"R53/'MOD-Berechnungen'!R$26","v":0.2499282439724298},{"$f":"S53/'MOD-Berechnungen'!S$26","v":0.2319578574899798},{"$f":"T53/'MOD-Berechnungen'!T$26","v":0.22242854372791432},{"$f":"U53/'MOD-Berechnungen'!U$26","v":0.21282642382903239},{"$f":"V53/'MOD-Berechnungen'!V$26","v":0.20314713601947493},{"$f":"W53/'MOD-Berechnungen'!W$26","v":0.19339025486725503},{"$f":"X53/'MOD-Berechnungen'!X$26","v":0.18355566304101228},{"$f":"Y53/'MOD-Berechnungen'!Y$26","v":0.17364349929269196},{"$f":"Z53/'MOD-Berechnungen'!Z$26","v":0.14885518966198202},{"$f":"AA53/'MOD-Berechnungen'!AA$26","v":0.13612266841327902},{"$f":"AB53/'MOD-Berechnungen'!AB$26","v":0.11942020157048168},{"$f":"AC53/'MOD-Berechnungen'!AC$26","v":0.10473849174161559},{"$f":"AD53/'MOD-Berechnungen'!AD$26","v":9.5043897570001715E-2},{"$f":"AE53/'MOD-Berechnungen'!AE$26","v":8.6267159903409663E-2},"v2.1.15","v2.1.15"]
[72,null,null,null,"Förderung Gase",{"$f":"F54/'MOD-Berechnungen'!F$26","v":3.5292741315073921E-2},{"$f":"G54/'MOD-Berechnungen'!G$26","v":4.4070851816769329E-3},{"$f":"H54/'MOD-Berechnungen'!H$26","v":1.351632995456779E-2},{"$f":"I54/'MOD-Berechnungen'!I$26","v":3.6963140497412665E-2},{"$f":"J54/'MOD-Berechnungen'!J$26","v":3.2881367926071221E-2},{"$f":"K54/'MOD-Berechnungen'!K$26","v":6.1433398946175916E-2},{"$f":"L54/'MOD-Berechnungen'!L$26","v":6.5630535304485746E-2},{"$f":"M54/'MOD-Berechnungen'!M$26","v":6.0826197521731226E-2},{"$f":"N54/'MOD-Berechnungen'!N$26","v":5.0433274264099985E-2},{"$f":"O54/'MOD-Berechnungen'!O$26","v":3.6943855719999988E-2},{"$f":"P54/'MOD-Berechnungen'!P$26","v":2.2972916137931034E-2},{"$f":"Q54/'MOD-Berechnungen'!Q$26","v":2.5972885473538383E-2},{"$f":"R54/'MOD-Berechnungen'!R$26","v":2.1101762839384319E-2},{"$f":"S54/'MOD-Berechnungen'!S$26","v":1.4438246402062437E-2},{"$f":"T54/'MOD-Berechnungen'!T$26","v":9.565124146543617E-3},{"$f":"U54/'MOD-Berechnungen'!U$26","v":5.9245596514068263E-3},{"$f":"V54/'MOD-Berechnungen'!V$26","v":4.9640823803218659E-3},{"$f":"W54/'MOD-Berechnungen'!W$26","v":3.9343224450381405E-3},{"$f":"X54/'MOD-Berechnungen'!X$26","v":2.9147902428366336E-3},{"$f":"Y54/'MOD-Berechnungen'!Y$26","v":1.7073372433299835E-3},{"$f":"Z54/'MOD-Berechnungen'!Z$26","v":8.1783179141882995E-5},{"$f":"AA54/'MOD-Berechnungen'!AA$26","v":-1.5785629070172633E-3},{"$f":"AB54/'MOD-Berechnungen'!AB$26","v":-3.0480987812523059E-3},{"$f":"AC54/'MOD-Berechnungen'!AC$26","v":-4.8790816241349941E-3},{"$f":"AD54/'MOD-Berechnungen'!AD$26","v":-6.8353062512009292E-3},{"$f":"AE54/'MOD-Berechnungen'!AE$26","v":-8.9194896622728555E-3},"v2.1.15","v2.1.15"]
[73,null,null,null,"Förderung Biomasse",{"$f":"F55/'MOD-Berechnungen'!F$26","v":2.8860533665596093},{"$f":"G55/'MOD-Berechnungen'!G$26","v":3.3540102728689276},{"$f":"H55/'MOD-Berechnungen'!H$26","v":3.7644263265046098},{"$f":"I55/'MOD-Berechnungen'!I$26","v":4.6767350758227808},{"$f":"J55/'MOD-Berechnungen'!J$26","v":5.3141069242625871},{"$f":"K55/'MOD-Berechnungen'!K$26","v":6.137053867183023},{"$f":"L55/'MOD-Berechnungen'!L$26","v":6.5545056592578472},{"$f":"M55/'MOD-Berechnungen'!M$26","v":6.7915608111559234},{"$f":"N55/'MOD-Berechnungen'!N$26","v":6.7285973474635981},{"$f":"O55/'MOD-Berechnungen'!O$26","v":6.38129394072},{"$f":"P55/'MOD-Berechnungen'!P$26","v":6.0382486676256164},{"$f":"Q55/'MOD-Berechnungen'!Q$26","v":6.0960091098963209},{"$f":"R55/'MOD-Berechnungen'!R$26","v":5.8221448452794373},{"$f":"S55/'MOD-Berechnungen'!S$26","v":5.5698651502442349},{"$f":"T55/'MOD-Berechnungen'!T$26","v":5.3803092644059483},{"$f":"U55/'MOD-Berechnungen'!U$26","v":5.0743844164238237},{"$f":"V55/'MOD-Berechnungen'!V$26","v":4.5494281964279963},{"$f":"W55/'MOD-Berechnungen'!W$26","v":3.9102421411904187},{"$f":"X55/'MOD-Berechnungen'!X$26","v":3.4066174446958528},{"$f":"Y55/'MOD-Berechnungen'!Y$26","v":3.1370099567300396},{"$f":"Z55/'MOD-Berechnungen'!Z$26","v":2.7834308255805316},{"$f":"AA55/'MOD-Berechnungen'!AA$26","v":2.230142479305441},{"$f":"AB55/'MOD-Berechnungen'!AB$26","v":1.3683846771286763},{"$f":"AC55/'MOD-Berechnungen'!AC$26","v":1.1984872496500358},{"$f":"AD55/'MOD-Berechnungen'!AD$26","v":1.0559146990811625},{"$f":"AE55/'MOD-Berechnungen'!AE$26","v":0.95577866199642181},"v2.1.15","v2.1.15"]
[74,null,null,null,"Förderung Geothermie",{"$f":"F56/'MOD-Berechnungen'!F$26","v":3.9382227851311935E-3},{"$f":"G56/'MOD-Berechnungen'!G$26","v":1.1080663200388264E-2},{"$f":"H56/'MOD-Berechnungen'!H$26","v":1.9414448847855287E-2},{"$f":"I56/'MOD-Berechnungen'!I$26","v":1.5243575892952003E-2},{"$f":"J56/'MOD-Berechnungen'!J$26","v":2.8025785640154816E-2},{"$f":"K56/'MOD-Berechnungen'!K$26","v":3.5412732210394045E-2},{"$f":"L56/'MOD-Berechnungen'!L$26","v":4.0099914976921211E-2},{"$f":"M56/'MOD-Berechnungen'!M$26","v":4.3083026407793733E-2},{"$f":"N56/'MOD-Berechnungen'!N$26","v":4.3868736165800004E-2},{"$f":"O56/'MOD-Berechnungen'!O$26","v":4.8019032759999997E-2},{"$f":"P56/'MOD-Berechnungen'!P$26","v":3.4045890049261091E-2},{"$f":"Q56/'MOD-Berechnungen'!Q$26","v":5.0938267004444086E-2},{"$f":"R56/'MOD-Berechnungen'!R$26","v":5.1772482675356231E-2},{"$f":"S56/'MOD-Berechnungen'!S$26","v":5.4306258819125437E-2},{"$f":"T56/'MOD-Berechnungen'!T$26","v":5.4997065803340309E-2},{"$f":"U56/'MOD-Berechnungen'!U$26","v":5.6960939717370027E-2},{"$f":"V56/'MOD-Berechnungen'!V$26","v":6.167030251971551E-2},{"$f":"W56/'MOD-Berechnungen'!W$26","v":6.5633207596296705E-2},{"$f":"X56/'MOD-Berechnungen'!X$26","v":6.8894694089229214E-2},{"$f":"Y56/'MOD-Berechnungen'!Y$26","v":7.149800046837182E-2},{"$f":"Z56/'MOD-Berechnungen'!Z$26","v":7.2194610783362881E-2},{"$f":"AA56/'MOD-Berechnungen'!AA$26","v":7.3633544178619448E-2},{"$f":"AB56/'MOD-Berechnungen'!AB$26","v":7.4529295788898928E-2},{"$f":"AC56/'MOD-Berechnungen'!AC$26","v":6.6172669338025639E-2},{"$f":"AD56/'MOD-Berechnungen'!AD$26","v":5.7281026822449822E-2},{"$f":"AE56/'MOD-Berechnungen'!AE$26","v":5.491831467873122E-2},"v2.1.15","v2.1.15"]
[75,null,null,null,"Förderung Wind Onshore",{"$f":"F57/'MOD-Berechnungen'!F$26","v":2.3492799744671196},{"$f":"G57/'MOD-Berechnungen'!G$26","v":2.6476374060649865},{"$f":"H57/'MOD-Berechnungen'!H$26","v":2.0984438623566697},{"$f":"I57/'MOD-Berechnungen'!I$26","v":3.0732298941813045},{"$f":"J57/'MOD-Berechnungen'!J$26","v":4.2226749124944556},{"$f":"K57/'MOD-Berechnungen'!K$26","v":4.379262405085627},{"$f":"L57/'MOD-Berechnungen'!L$26","v":5.0628991780430121},{"$f":"M57/'MOD-Berechnungen'!M$26","v":5.4403725817601343},{"$f":"N57/'MOD-Berechnungen'!N$26","v":5.6611770897392075},{"$f":"O57/'MOD-Berechnungen'!O$26","v":5.6413579340662405},{"$f":"P57/'MOD-Berechnungen'!P$26","v":4.7422411233114499},{"$f":"Q57/'MOD-Berechnungen'!Q$26","v":4.0083813872440732},{"$f":"R57/'MOD-Berechnungen'!R$26","v":3.6083646709883248},{"$f":"S57/'MOD-Berechnungen'!S$26","v":3.3026343097442097},{"$f":"T57/'MOD-Berechnungen'!T$26","v":3.2800481267373458},{"$f":"U57/'MOD-Berechnungen'!U$26","v":3.1637251627105059},{"$f":"V57/'MOD-Berechnungen'!V$26","v":3.082123177059457},{"$f":"W57/'MOD-Berechnungen'!W$26","v":3.0437069943815787},{"$f":"X57/'MOD-Berechnungen'!X$26","v":2.8319095184968117},{"$f":"Y57/'MOD-Berechnungen'!Y$26","v":2.7249138911717696},{"$f":"Z57/'MOD-Berechnungen'!Z$26","v":2.5887118836585286},{"$f":"AA57/'MOD-Berechnungen'!AA$26","v":2.4050232644799721},{"$f":"AB57/'MOD-Berechnungen'!AB$26","v":2.1589316590214644},{"$f":"AC57/'MOD-Berechnungen'!AC$26","v":1.7979258515530536},{"$f":"AD57/'MOD-Berechnungen'!AD$26","v":1.8238228226060813},{"$f":"AE57/'MOD-Berechnungen'!AE$26","v":1.7204830537470266},"v2.1.15","v2.1.15"]
[76,null,null,null,"Förderung Wind Offshore",{"$f":"F58/'MOD-Berechnungen'!F$26","v":7.8416468149794305E-2},{"$f":"G58/'MOD-Berechnungen'!G$26","v":0.13823305447640652},{"$f":"H58/'MOD-Berechnungen'!H$26","v":0.15322019341926987},{"$f":"I58/'MOD-Berechnungen'!I$26","v":0.36996131819377404},{"$f":"J58/'MOD-Berechnungen'!J$26","v":1.205433318870528},{"$f":"K58/'MOD-Berechnungen'!K$26","v":1.7746052887036514},{"$f":"L58/'MOD-Berechnungen'!L$26","v":2.4590911699691529},{"$f":"M58/'MOD-Berechnungen'!M$26","v":3.2422028233689493},{"$f":"N58/'MOD-Berechnungen'!N$26","v":3.6063727946749995},{"$f":"O58/'MOD-Berechnungen'!O$26","v":3.9923599769999991},{"$f":"P58/'MOD-Berechnungen'!P$26","v":4.2977217990147789},{"$f":"Q58/'MOD-Berechnungen'!Q$26","v":3.4167354833403256},{"$f":"R58/'MOD-Berechnungen'!R$26","v":3.2731301032492155},{"$f":"S58/'MOD-Berechnungen'!S$26","v":3.0996681945948419},{"$f":"T58/'MOD-Berechnungen'!T$26","v":2.8597181650605208},{"$f":"U58/'MOD-Berechnungen'!U$26","v":2.6614066374791223},{"$f":"V58/'MOD-Berechnungen'!V$26","v":2.1649630338225165},{"$f":"W58/'MOD-Berechnungen'!W$26","v":1.3721034586172243},{"$f":"X58/'MOD-Berechnungen'!X$26","v":1.1602241846039378},{"$f":"Y58/'MOD-Berechnungen'!Y$26","v":0.73877036583878419},{"$f":"Z58/'MOD-Berechnungen'!Z$26","v":0.79184550335870851},{"$f":"AA58/'MOD-Berechnungen'!AA$26","v":0.85308086998323418},{"$f":"AB58/'MOD-Berechnungen'!AB$26","v":0.93232377679205258},{"$f":"AC58/'MOD-Berechnungen'!AC$26","v":1.0095583850410101},{"$f":"AD58/'MOD-Berechnungen'!AD$26","v":0.85034133270818379},{"$f":"AE58/'MOD-Berechnungen'!AE$26","v":0.547226959270534},"v2.1.15","v2.1.15"]
[77,null,null,null,"Förderung Solar",{"$f":"F59/'MOD-Berechnungen'!F$26","v":3.8018920888517558},{"$f":"G59/'MOD-Berechnungen'!G$26","v":7.6057876404155023},{"$f":"H59/'MOD-Berechnungen'!H$26","v":8.1025777472232541},{"$f":"I59/'MOD-Berechnungen'!I$26","v":9.3233730358087552},{"$f":"J59/'MOD-Berechnungen'!J$26","v":9.9141616847180369},{"$f":"K59/'MOD-Berechnungen'!K$26","v":10.475964326942508},{"$f":"L59/'MOD-Berechnungen'!L$26","v":10.119520574106291},{"$f":"M59/'MOD-Berechnungen'!M$26","v":9.6845177707649608},{"$f":"N59/'MOD-Berechnungen'!N$26","v":9.7589522463199252},{"$f":"O59/'MOD-Berechnungen'!O$26","v":8.9495815133635066},{"$f":"P59/'MOD-Berechnungen'!P$26","v":8.838324851648089},{"$f":"Q59/'MOD-Berechnungen'!Q$26","v":8.8706852300059555},{"$f":"R59/'MOD-Berechnungen'!R$26","v":8.7790326904462592},{"$f":"S59/'MOD-Berechnungen'!S$26","v":8.6085995203126515},{"$f":"T59/'MOD-Berechnungen'!T$26","v":8.4843403289630075},{"$f":"U59/'MOD-Berechnungen'!U$26","v":8.175266985867415},{"$f":"V59/'MOD-Berechnungen'!V$26","v":7.7835154334678007},{"$f":"W59/'MOD-Berechnungen'!W$26","v":7.4406551374834891},{"$f":"X59/'MOD-Berechnungen'!X$26","v":6.9848231843313915},{"$f":"Y59/'MOD-Berechnungen'!Y$26","v":6.3324453038455513},{"$f":"Z59/'MOD-Berechnungen'!Z$26","v":5.0826385909350362},{"$f":"AA59/'MOD-Berechnungen'!AA$26","v":3.3758076294887531},{"$f":"AB59/'MOD-Berechnungen'!AB$26","v":2.1443607700755458},{"$f":"AC59/'MOD-Berechnungen'!AC$26","v":1.5048417927581741},{"$f":"AD59/'MOD-Berechnungen'!AD$26","v":1.3968890954218391},{"$f":"AE59/'MOD-Berechnungen'!AE$26","v":1.4695933239322738},"v2.1.15","v2.1.15"]
[78,null,null,null,"Belastung nichtprivilegierter Letztverbrauch",{"$f":"F60/'MOD-Berechnungen'!F$26","v":9.3104697067161588},{"$f":"G60/'MOD-Berechnungen'!G$26","v":15.040619137856963},{"$f":"H60/'MOD-Berechnungen'!H$26","v":15.136222746012796},{"$f":"I60/'MOD-Berechnungen'!I$26","v":21.723771551423685},{"$f":"J60/'MOD-Berechnungen'!J$26","v":24.595576855947002},{"$f":"K60/'MOD-Berechnungen'!K$26","v":22.966762963837812},{"$f":"L60/'MOD-Berechnungen'!L$26","v":23.587669903775648},{"$f":"M60/'MOD-Berechnungen'!M$26","v":24.229799672579041},{"$f":"N60/'MOD-Berechnungen'!N$26","v":23.636816893177198},{"$f":"O60/'MOD-Berechnungen'!O$26","v":22.055278978333259},{"$f":"P60/'MOD-Berechnungen'!P$26","v":22.90816085491576},{"$f":"Q60/'MOD-Berechnungen'!Q$26","v":26.484253901697564},{"$f":"R60/'MOD-Berechnungen'!R$26","v":21.79790152396146},{"$f":"S60/'MOD-Berechnungen'!S$26","v":20.947035649713218},{"$f":"T60/'MOD-Berechnungen'!T$26","v":20.44740025346767},{"$f":"U60/'MOD-Berechnungen'!U$26","v":19.549361265346743},{"$f":"V60/'MOD-Berechnungen'!V$26","v":18.111593814103191},{"$f":"W60/'MOD-Berechnungen'!W$26","v":16.38253188739596},{"$f":"X60/'MOD-Berechnungen'!X$26","v":15.093243626120001},{"$f":"Y60/'MOD-Berechnungen'!Y$26","v":13.704490682351457},{"$f":"Z60/'MOD-Berechnungen'!Z$26","v":12.081414509656065},{"$f":"AA60/'MOD-Berechnungen'!AA$26","v":9.7509642684500157},{"$f":"AB60/'MOD-Berechnungen'!AB$26","v":7.5880415179084766},{"$f":"AC60/'MOD-Berechnungen'!AC$26","v":6.5433469123705619},{"$f":"AD60/'MOD-Berechnungen'!AD$26","v":6.1982150542204151},{"$f":"AE60/'MOD-Berechnungen'!AE$26","v":5.7635144310734452},"v2.1.15","v2.1.15"]
[79,null,null,null,"Belastung privilegierter Letztverbrauch",{"$f":"F61/'MOD-Berechnungen'!F$26","v":3.8530961810479464E-2},{"$f":"G61/'MOD-Berechnungen'!G$26","v":4.1543315170671391E-2},{"$f":"H61/'MOD-Berechnungen'!H$26","v":4.6188115745485876E-2},{"$f":"I61/'MOD-Berechnungen'!I$26","v":3.5136740095467793E-2},{"$f":"J61/'MOD-Berechnungen'!J$26","v":0.14743265988225193},{"$f":"K61/'MOD-Berechnungen'!K$26","v":0.50465349952344618},{"$f":"L61/'MOD-Berechnungen'!L$26","v":0.51450657822571866},{"$f":"M61/'MOD-Berechnungen'!M$26","v":0.46054191309898862},{"$f":"N61/'MOD-Berechnungen'!N$26","v":0.47381887896634756},{"$f":"O61/'MOD-Berechnungen'!O$26","v":0.41821369137279235},{"$f":"P61/'MOD-Berechnungen'!P$26","v":0.4380325644798489},{"$f":"Q61/'MOD-Berechnungen'!Q$26","v":0.50109784189870699},{"$f":"R61/'MOD-Berechnungen'!R$26","v":0.40904383173802894},{"$f":"S61/'MOD-Berechnungen'!S$26","v":0.39024675747576054},{"$f":"T61/'MOD-Berechnungen'!T$26","v":0.37763944189868154},{"$f":"U61/'MOD-Berechnungen'!U$26","v":0.36122387064245592},{"$f":"V61/'MOD-Berechnungen'!V$26","v":0.33482168473760665},{"$f":"W61/'MOD-Berechnungen'!W$26","v":0.30298589967414619},{"$f":"X61/'MOD-Berechnungen'!X$26","v":0.2792303100137874},{"$f":"Y61/'MOD-Berechnungen'!Y$26","v":0.25351876177987437},{"$f":"Z61/'MOD-Berechnungen'!Z$26","v":0.22337308143629728},{"$f":"AA61/'MOD-Berechnungen'!AA$26","v":0.18018560153550303},{"$f":"AB61/'MOD-Berechnungen'!AB$26","v":0.14013754132094433},{"$f":"AC61/'MOD-Berechnungen'!AC$26","v":0.12085766255054306},{"$f":"AD61/'MOD-Berechnungen'!AD$26","v":0.11452154772293265},{"$f":"AE61/'MOD-Berechnungen'!AE$26","v":0.10655836873695584},"v2.1.15","v2.1.15"]
[80,null,null,null,"Belastung Eigenverbrauch",{"$f":"F62/'MOD-Berechnungen'!F$26","v":0},{"$f":"G62/'MOD-Berechnungen'!G$26","v":0},{"$f":"H62/'MOD-Berechnungen'!H$26","v":0},{"$f":"I62/'MOD-Berechnungen'!I$26","v":0},{"$f":"J62/'MOD-Berechnungen'!J$26","v":0},{"$f":"K62/'MOD-Berechnungen'!K$26","v":1.0862143239635373E-3},{"$f":"L62/'MOD-Berechnungen'!L$26","v":3.9529531313794841E-3},{"$f":"M62/'MOD-Berechnungen'!M$26","v":1.7350493871209703E-2},{"$f":"N62/'MOD-Berechnungen'!N$26","v":2.2491138437343058E-2},{"$f":"O62/'MOD-Berechnungen'!O$26","v":3.8612388326398787E-2},{"$f":"P62/'MOD-Berechnungen'!P$26","v":5.0759075868997361E-2},{"$f":"Q62/'MOD-Berechnungen'!Q$26","v":4.0766755383120773E-2},{"$f":"R62/'MOD-Berechnungen'!R$26","v":4.1934658879166829E-2},{"$f":"S62/'MOD-Berechnungen'!S$26","v":4.2717008932379744E-2},{"$f":"T62/'MOD-Berechnungen'!T$26","v":4.3435288052096212E-2},{"$f":"U62/'MOD-Berechnungen'!U$26","v":4.3537545318893221E-2},{"$f":"V62/'MOD-Berechnungen'!V$26","v":4.3629662084913118E-2},{"$f":"W62/'MOD-Berechnungen'!W$26","v":4.3711880739960005E-2},{"$f":"X62/'MOD-Berechnungen'!X$26","v":4.3784439241472024E-2},{"$f":"Y62/'MOD-Berechnungen'!Y$26","v":4.3847571184946262E-2},{"$f":"Z62/'MOD-Berechnungen'!Z$26","v":4.3901505873363299E-2},{"$f":"AA62/'MOD-Berechnungen'!AA$26","v":4.3946468385623591E-2},{"$f":"AB62/'MOD-Berechnungen'!AB$26","v":4.3982679644008357E-2},{"$f":"AC62/'MOD-Berechnungen'!AC$26","v":4.4010356480676936E-2},{"$f":"AD62/'MOD-Berechnungen'!AD$26","v":4.4029711703213077E-2},{"$f":"AE62/'MOD-Berechnungen'!AE$26","v":4.4042356183187262E-2},"v2.1.15","v2.1.15"]
[81,null,null,null,"Strompreis (Future)",{"$f":"F63/'MOD-Berechnungen'!F$26","v":6.091466164290452},{"$f":"G63/'MOD-Berechnungen'!G$26","v":5.6424166995665477},{"$f":"H63/'MOD-Berechnungen'!H$26","v":6.0203080332641852},{"$f":"I63/'MOD-Berechnungen'!I$26","v":5.4941676357973943},{"$f":"J63/'MOD-Berechnungen'!J$26","v":4.412549973092645},{"$f":"K63/'MOD-Berechnungen'!K$26","v":3.7858837850793741},{"$f":"L63/'MOD-Berechnungen'!L$26","v":3.2687906002499996},{"$f":"M63/'MOD-Berechnungen'!M$26","v":2.7558518749999994},{"$f":"N63/'MOD-Berechnungen'!N$26","v":3.2703299999999995},{"$f":"O63/'MOD-Berechnungen'!O$26","v":4.6280000000000001},{"$f":"P63/'MOD-Berechnungen'!P$26","v":4.8610837438423653},{"$f":"Q63/'MOD-Berechnungen'!Q$26","v":5.0860000000000003},{"$f":"R63/'MOD-Berechnungen'!R$26","v":5.2200000000000006},{"$f":"S63/'MOD-Berechnungen'!S$26","v":5.4009999999999998},{"$f":"T63/'MOD-Berechnungen'!T$26","v":5.4509166666666662},{"$f":"U63/'MOD-Berechnungen'!U$26","v":5.5008333333333335},{"$f":"V63/'MOD-Berechnungen'!V$26","v":5.5507499999999999},{"$f":"W63/'MOD-Berechnungen'!W$26","v":5.6006666666666671},{"$f":"X63/'MOD-Berechnungen'!X$26","v":5.6505833333333335},{"$f":"Y63/'MOD-Berechnungen'!Y$26","v":5.7004999999999999},{"$f":"Z63/'MOD-Berechnungen'!Z$26","v":5.7504166666666663},{"$f":"AA63/'MOD-Berechnungen'!AA$26","v":5.8003333333333336},{"$f":"AB63/'MOD-Berechnungen'!AB$26","v":5.8502499999999991},{"$f":"AC63/'MOD-Berechnungen'!AC$26","v":5.9001666666666663},{"$f":"AD63/'MOD-Berechnungen'!AD$26","v":5.9500833333333327},{"$f":"AE63/'MOD-Berechnungen'!AE$26","v":6},"v2.1.15","v2.1.15"]
[82,null,null,null,"Summe Strompreis + Umlage",{"$f":"F64/'MOD-Berechnungen'!F$26","v":8.4156264026149845},{"$f":"G64/'MOD-Berechnungen'!G$26","v":9.5679366388224381},{"$f":"H64/'MOD-Berechnungen'!H$26","v":9.9364519042321238},{"$f":"I64/'MOD-Berechnungen'!I$26","v":11.162344099942622},{"$f":"J64/'MOD-Berechnungen'!J$26","v":11.055327254660341},{"$f":"K64/'MOD-Berechnungen'!K$26","v":10.33449689243562},{"$f":"L64/'MOD-Berechnungen'!L$26","v":9.8978938367535196},{"$f":"M64/'MOD-Berechnungen'!M$26","v":9.8261787098267597},{"$f":"N64/'MOD-Berechnungen'!N$26","v":10.152811785281717},{"$f":"O64/'MOD-Berechnungen'!O$26","v":11.033925003395339},{"$f":"P64/'MOD-Berechnungen'!P$26","v":11.517313486302644},{"$f":"Q64/'MOD-Berechnungen'!Q$26","v":12.750806761022156},{"$f":"R64/'MOD-Berechnungen'!R$26","v":11.522618992474159},{"$f":"S64/'MOD-Berechnungen'!S$26","v":11.446176446882752},{"$f":"T64/'MOD-Berechnungen'!T$26","v":11.343716360212987},{"$f":"U64/'MOD-Berechnungen'!U$26","v":11.137479504404036},{"$f":"V64/'MOD-Berechnungen'!V$26","v":10.775408503080264},{"$f":"W64/'MOD-Berechnungen'!W$26","v":10.328549982487493},{"$f":"X64/'MOD-Berechnungen'!X$26","v":10.00777726679846},{"$f":"Y64/'MOD-Berechnungen'!Y$26","v":9.656483183889728},{"$f":"Z64/'MOD-Berechnungen'!Z$26","v":9.2359975668403926},{"$f":"AA64/'MOD-Berechnungen'!AA$26","v":8.6120037779548095},{"$f":"AB64/'MOD-Berechnungen'!AB$26","v":8.0369984402541661},{"$f":"AC64/'MOD-Berechnungen'!AC$26","v":7.7860660665276615},{"$f":"AD64/'MOD-Berechnungen'!AD$26","v":7.7371120873563495},{"$f":"AE64/'MOD-Berechnungen'!AE$26","v":7.6627689085675499},"v2.1.15","v2.1.15"]
[83,null,null,null,"Umlage privilegierter Letztverbrauch [ct/kWh]",{"$f":"F65/'MOD-Berechnungen'!F$26","v":5.675833280864901E-2},{"$f":"G65/'MOD-Berechnungen'!G$26","v":5.5591240502101125E-2},{"$f":"H65/'MOD-Berechnungen'!H$26","v":5.4513759030911747E-2},{"$f":"I65/'MOD-Berechnungen'!I$26","v":3.6515001758024572E-2},{"$f":"J65/'MOD-Berechnungen'!J$26","v":0.13840454393761056},{"$f":"K65/'MOD-Berechnungen'!K$26","v":0.45774805620420161},{"$f":"L65/'MOD-Berechnungen'!L$26","v":0.49519401176681294},{"$f":"M65/'MOD-Berechnungen'!M$26","v":0.40346883734725975},{"$f":"N65/'MOD-Berechnungen'!N$26","v":0.41313001023127194},{"$f":"O65/'MOD-Berechnungen'!O$26","v":0.36709018643005964},{"$f":"P65/'MOD-Berechnungen'!P$26","v":0.37705628517922074},{"$f":"Q65/'MOD-Berechnungen'!Q$26","v":0.43418927467178492},{"$f":"R65/'MOD-Berechnungen'!R$26","v":0.35702525245529276},{"$f":"S65/'MOD-Berechnungen'!S$26","v":0.34244187212685206},{"$f":"T65/'MOD-Berechnungen'!T$26","v":0.33381016697487981},{"$f":"U65/'MOD-Berechnungen'!U$26","v":0.31929980610134884},{"$f":"V65/'MOD-Berechnungen'!V$26","v":0.29596188874534313},{"$f":"W65/'MOD-Berechnungen'!W$26","v":0.26782100209859999},{"$f":"X65/'MOD-Berechnungen'!X$26","v":0.24682251393422386},{"$f":"Y65/'MOD-Berechnungen'!Y$26","v":0.22409507803400899},{"$f":"Z65/'MOD-Berechnungen'!Z$26","v":0.1974481405783588},{"$f":"AA65/'MOD-Berechnungen'!AA$26","v":0.15927305006232037},{"$f":"AB65/'MOD-Berechnungen'!AB$26","v":0.12387301451511033},{"$f":"AC65/'MOD-Berechnungen'!AC$26","v":0.10683078100463454},{"$f":"AD65/'MOD-Berechnungen'!AD$26","v":0.10123004306809213},{"$f":"AE65/'MOD-Berechnungen'!AE$26","v":9.4191079940737069E-2},"v2.1.15","v2.1.15"]
[84,null,null,null,"Umlage Eigenverbrauch [ct/kWh]",{"$f":"F66/'MOD-Berechnungen'!F$26","v":0},{"$f":"G66/'MOD-Berechnungen'!G$26","v":0},{"$f":"H66/'MOD-Berechnungen'!H$26","v":0},{"$f":"I66/'MOD-Berechnungen'!I$26","v":0},{"$f":"J66/'MOD-Berechnungen'!J$26","v":0},{"$f":"K66/'MOD-Berechnungen'!K$26","v":6.4783058395530019E-4},{"$f":"L66/'MOD-Berechnungen'!L$26","v":2.0507952046255832E-3},{"$f":"M66/'MOD-Berechnungen'!M$26","v":1.1288582257751969E-2},{"$f":"N66/'MOD-Berechnungen'!N$26","v":1.4960089408554755E-2},{"$f":"O66/'MOD-Berechnungen'!O$26","v":3.0123371733991294E-2},{"$f":"P66/'MOD-Berechnungen'!P$26","v":3.9685929920374667E-2},{"$f":"Q66/'MOD-Berechnungen'!Q$26","v":3.1625689215335463E-2},{"$f":"R66/'MOD-Berechnungen'!R$26","v":3.2748079044147761E-2},{"$f":"S66/'MOD-Berechnungen'!S$26","v":3.3340416655210148E-2},{"$f":"T66/'MOD-Berechnungen'!T$26","v":3.4052484470355054E-2},{"$f":"U66/'MOD-Berechnungen'!U$26","v":3.4203813569647946E-2},{"$f":"V66/'MOD-Berechnungen'!V$26","v":3.4350391562189136E-2},{"$f":"W66/'MOD-Berechnungen'!W$26","v":3.4479479960759896E-2},{"$f":"X66/'MOD-Berechnungen'!X$26","v":3.4585117472161954E-2},{"$f":"Y66/'MOD-Berechnungen'!Y$26","v":3.462352349010045E-2},{"$f":"Z66/'MOD-Berechnungen'!Z$26","v":3.4584091379006206E-2},{"$f":"AA66/'MOD-Berechnungen'!AA$26","v":3.4535124563654845E-2},{"$f":"AB66/'MOD-Berechnungen'!AB$26","v":3.4476550387240533E-2},{"$f":"AC66/'MOD-Berechnungen'!AC$26","v":3.4515632785374215E-2},{"$f":"AD66/'MOD-Berechnungen'!AD$26","v":3.4582274141292738E-2},{"$f":"AE66/'MOD-Berechnungen'!AE$26","v":3.4690523869761056E-2},"v2.1.15","v2.1.15"]
[85,null,null,null,"Kontostand",{"$f":"F67/'MOD-Berechnungen'!F$26","v":0},{"$f":"G67/'MOD-Berechnungen'!G$26","v":-1.2413750018142895},{"$f":"H67/'MOD-Berechnungen'!H$26","v":-0.77542387486292286},{"$f":"I67/'MOD-Berechnungen'!I$26","v":-2.7808263996605085},{"$f":"J67/'MOD-Berechnungen'!J$26","v":-2.3387313326459189},{"$f":"K67/'MOD-Berechnungen'!K$26","v":1.4654723490646979},{"$f":"L67/'MOD-Berechnungen'!L$26","v":2.6363538622662492},{"$f":"M67/'MOD-Berechnungen'!M$26","v":2.0066827106195952},{"$f":"N67/'MOD-Berechnungen'!N$26","v":3.3791685952160497},{"$f":"O67/'MOD-Berechnungen'!O$26","v":3.6518353547200002},{"$f":"P67/'MOD-Berechnungen'!P$26","v":2.1580348939211826},{"$f":"Q67/'MOD-Berechnungen'!Q$26","v":-3.5457516859522835},{"$f":"R67/'MOD-Berechnungen'!R$26","v":0.30078781936276666},{"$f":"S67/'MOD-Berechnungen'!S$26","v":0.19894072863025364},{"$f":"T67/'MOD-Berechnungen'!T$26","v":9.2590501803144057E-2},{"$f":"U67/'MOD-Berechnungen'!U$26","v":3.6176431803424537E-2},{"$f":"V67/'MOD-Berechnungen'!V$26","v":-5.486870469295925E-2},{"$f":"W67/'MOD-Berechnungen'!W$26","v":-0.1740758826662557},{"$f":"X67/'MOD-Berechnungen'!X$26","v":-0.3003701654545457},{"$f":"Y67/'MOD-Berechnungen'!Y$26","v":-0.40817580416570248},{"$f":"Z67/'MOD-Berechnungen'!Z$26","v":-0.53210878083492141},{"$f":"AA67/'MOD-Berechnungen'!AA$26","v":-0.63812296305473137},{"$f":"AB67/'MOD-Berechnungen'!AB$26","v":-0.77045733961148544},{"$f":"AC67/'MOD-Berechnungen'!AC$26","v":-0.8720729972580159},{"$f":"AD67/'MOD-Berechnungen'!AD$26","v":-0.93882517880386784},{"$f":"AE67/'MOD-Berechnungen'!AE$26","v":-0.96503230384906746},"v2.1.15","v2.1.15"]
[86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[87,null,null,null,"Strommengen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[88,null,null,null,"Nichtprivilegierter Letztverbrauch [TWh/a]",{"$f":"'MOD-Berechnungen'!F185","v":400.59500000000003},{"$f":"'MOD-Berechnungen'!G185","v":383.14973227999997},{"$f":"'MOD-Berechnungen'!H185","v":386.50834199999997},{"$f":"'MOD-Berechnungen'!I185","v":383.25856100000004},{"$f":"'MOD-Berechnungen'!J185","v":370.260447},{"$f":"'MOD-Berechnungen'!K185","v":350.71186199775002},{"$f":"'MOD-Berechnungen'!L185","v":355.81992107000013},{"$f":"'MOD-Berechnungen'!M185","v":342.69702431899992},{"$f":"'MOD-Berechnungen'!N185","v":343.43449980099996},{"$f":"'MOD-Berechnungen'!O185","v":344.29499200573338},{"$f":"'MOD-Berechnungen'!P185","v":344.16121049404217},{"$f":"'MOD-Berechnungen'!Q185","v":345.53061450130679},{"$f":"'MOD-Berechnungen'!R185","v":345.85466057824425},{"$f":"'MOD-Berechnungen'!S185","v":346.5082588369234},{"$f":"'MOD-Berechnungen'!T185","v":346.98956891172224},{"$f":"'MOD-Berechnungen'!U185","v":346.82612092419612},{"$f":"'MOD-Berechnungen'!V185","v":346.65603126836464},{"$f":"'MOD-Berechnungen'!W185","v":346.50880305305759},{"$f":"'MOD-Berechnungen'!X185","v":346.39825209976061},{"$f":"'MOD-Berechnungen'!Y185","v":346.42439174568199},{"$f":"'MOD-Berechnungen'!Z185","v":346.61122078830266},{"$f":"'MOD-Berechnungen'!AA185","v":346.80324243201801},{"$f":"'MOD-Berechnungen'!AB185","v":347.00111719418982},{"$f":"'MOD-Berechnungen'!AC185","v":346.96160955631314},{"$f":"'MOD-Berechnungen'!AD185","v":346.84472984929852},{"$f":"'MOD-Berechnungen'!AE185","v":346.62149390552565}]
[89,null,null,null,"Privilegierter Letztverbrauch [TWh/a]",{"$f":"'MOD-Berechnungen'!F12","v":67.885999999999996},{"$f":"'MOD-Berechnungen'!G12","v":74.729966079999997},{"$f":"'MOD-Berechnungen'!H12","v":84.727446},{"$f":"'MOD-Berechnungen'!I12","v":96.225492000000003},{"$f":"'MOD-Berechnungen'!J12","v":106.52299099999999},{"$f":"'MOD-Berechnungen'!K12","v":110.247},{"$f":"'MOD-Berechnungen'!L12","v":103.9},{"$f":"'MOD-Berechnungen'!M12","v":114.145597},{"$f":"'MOD-Berechnungen'!N12","v":114.690017},{"$f":"'MOD-Berechnungen'!O12","v":113.926688},{"$f":"'MOD-Berechnungen'!P12","v":116.17166499999999},{"$f":"'MOD-Berechnungen'!Q12","v":115.41},{"$f":"'MOD-Berechnungen'!R12","v":114.57},{"$f":"'MOD-Berechnungen'!S12","v":113.96},{"$f":"'MOD-Berechnungen'!T12","v":113.13},{"$f":"'MOD-Berechnungen'!U12","v":113.13},{"$f":"'MOD-Berechnungen'!V12","v":113.13},{"$f":"'MOD-Berechnungen'!W12","v":113.13},{"$f":"'MOD-Berechnungen'!X12","v":113.13},{"$f":"'MOD-Berechnungen'!Y12","v":113.13},{"$f":"'MOD-Berechnungen'!Z12","v":113.13},{"$f":"'MOD-Berechnungen'!AA12","v":113.13},{"$f":"'MOD-Berechnungen'!AB12","v":113.13},{"$f":"'MOD-Berechnungen'!AC12","v":113.13},{"$f":"'MOD-Berechnungen'!AD12","v":113.13},{"$f":"'MOD-Berechnungen'!AE12","v":113.13}]
[90,null,null,null,"Eigenverbrauch [TWh/a]",{"$f":"'MOD-Berechnungen'!F13+'MOD-Berechnungen'!F14+'MOD-Berechnungen'!F15+'MOD-Berechnungen'!F254+'MOD-Berechnungen'!F264","v":66.919000000000011},{"$f":"'MOD-Berechnungen'!G13+'MOD-Berechnungen'!G14+'MOD-Berechnungen'!G15+'MOD-Berechnungen'!G254+'MOD-Berechnungen'!G264","v":54.256241999999979},{"$f":"'MOD-Berechnungen'!H13+'MOD-Berechnungen'!H14+'MOD-Berechnungen'!H15+'MOD-Berechnungen'!H254+'MOD-Berechnungen'!H264","v":62.745360999999974},{"$f":"'MOD-Berechnungen'!I13+'MOD-Berechnungen'!I14+'MOD-Berechnungen'!I15+'MOD-Berechnungen'!I254+'MOD-Berechnungen'!I264","v":55.017604000000063},{"$f":"'MOD-Berechnungen'!J13+'MOD-Berechnungen'!J14+'MOD-Berechnungen'!J15+'MOD-Berechnungen'!J254+'MOD-Berechnungen'!J264","v":47.117968535482987},{"$f":"'MOD-Berechnungen'!K13+'MOD-Berechnungen'!K14+'MOD-Berechnungen'!K15+'MOD-Berechnungen'!K254+'MOD-Berechnungen'!K264","v":59.641138002250003},{"$f":"'MOD-Berechnungen'!L13+'MOD-Berechnungen'!L14+'MOD-Berechnungen'!L15+'MOD-Berechnungen'!L254+'MOD-Berechnungen'!L264","v":51.880078929999996},{"$f":"'MOD-Berechnungen'!M13+'MOD-Berechnungen'!M14+'MOD-Berechnungen'!M15+'MOD-Berechnungen'!M254+'MOD-Berechnungen'!M264","v":65.062022680999988},{"$f":"'MOD-Berechnungen'!N13+'MOD-Berechnungen'!N14+'MOD-Berechnungen'!N15+'MOD-Berechnungen'!N254+'MOD-Berechnungen'!N264","v":66.515483199000002},{"$f":"'MOD-Berechnungen'!O13+'MOD-Berechnungen'!O14+'MOD-Berechnungen'!O15+'MOD-Berechnungen'!O254+'MOD-Berechnungen'!O264","v":78.014784994266563},{"$f":"'MOD-Berechnungen'!P13+'MOD-Berechnungen'!P14+'MOD-Berechnungen'!P15+'MOD-Berechnungen'!P254+'MOD-Berechnungen'!P264","v":78.1848945059578},{"$f":"'MOD-Berechnungen'!Q13+'MOD-Berechnungen'!Q14+'MOD-Berechnungen'!Q15+'MOD-Berechnungen'!Q254+'MOD-Berechnungen'!Q264","v":77.577155498693159},{"$f":"'MOD-Berechnungen'!R13+'MOD-Berechnungen'!R14+'MOD-Berechnungen'!R15+'MOD-Berechnungen'!R254+'MOD-Berechnungen'!R264","v":78.093109421755742},{"$f":"'MOD-Berechnungen'!S13+'MOD-Berechnungen'!S14+'MOD-Berechnungen'!S15+'MOD-Berechnungen'!S254+'MOD-Berechnungen'!S264","v":78.049511163076588},{"$f":"'MOD-Berechnungen'!T13+'MOD-Berechnungen'!T14+'MOD-Berechnungen'!T15+'MOD-Berechnungen'!T254+'MOD-Berechnungen'!T264","v":78.398201088277716},{"$f":"'MOD-Berechnungen'!U13+'MOD-Berechnungen'!U14+'MOD-Berechnungen'!U15+'MOD-Berechnungen'!U254+'MOD-Berechnungen'!U264","v":78.561649075803828},{"$f":"'MOD-Berechnungen'!V13+'MOD-Berechnungen'!V14+'MOD-Berechnungen'!V15+'MOD-Berechnungen'!V254+'MOD-Berechnungen'!V264","v":78.731738731635289},{"$f":"'MOD-Berechnungen'!W13+'MOD-Berechnungen'!W14+'MOD-Berechnungen'!W15+'MOD-Berechnungen'!W254+'MOD-Berechnungen'!W264","v":78.878966946942313},{"$f":"'MOD-Berechnungen'!X13+'MOD-Berechnungen'!X14+'MOD-Berechnungen'!X15+'MOD-Berechnungen'!X254+'MOD-Berechnungen'!X264","v":78.989517900239321},{"$f":"'MOD-Berechnungen'!Y13+'MOD-Berechnungen'!Y14+'MOD-Berechnungen'!Y15+'MOD-Berechnungen'!Y254+'MOD-Berechnungen'!Y264","v":78.963378254317973},{"$f":"'MOD-Berechnungen'!Z13+'MOD-Berechnungen'!Z14+'MOD-Berechnungen'!Z15+'MOD-Berechnungen'!Z254+'MOD-Berechnungen'!Z264","v":78.776549211697287},{"$f":"'MOD-Berechnungen'!AA13+'MOD-Berechnungen'!AA14+'MOD-Berechnungen'!AA15+'MOD-Berechnungen'!AA254+'MOD-Berechnungen'!AA264","v":78.584527567981951},{"$f":"'MOD-Berechnungen'!AB13+'MOD-Berechnungen'!AB14+'MOD-Berechnungen'!AB15+'MOD-Berechnungen'!AB254+'MOD-Berechnungen'!AB264","v":78.386652805810087},{"$f":"'MOD-Berechnungen'!AC13+'MOD-Berechnungen'!AC14+'MOD-Berechnungen'!AC15+'MOD-Berechnungen'!AC254+'MOD-Berechnungen'!AC264","v":78.426160443686811},{"$f":"'MOD-Berechnungen'!AD13+'MOD-Berechnungen'!AD14+'MOD-Berechnungen'!AD15+'MOD-Berechnungen'!AD254+'MOD-Berechnungen'!AD264","v":78.543040150701444},{"$f":"'MOD-Berechnungen'!AE13+'MOD-Berechnungen'!AE14+'MOD-Berechnungen'!AE15+'MOD-Berechnungen'!AE254+'MOD-Berechnungen'!AE264","v":78.766276094474321}]
[91]
[92,null,null,null,"EE-Anteil an Bruttostromverbrauch",{"$f":"F222","v":0.17956606533398342},{"$f":"G222","v":0.20889978081740276},0.22202076099489373,0.25922769498261294,0.28309799017205339,0.30059636757838554,0.3286545774843071,0.34699981369395438,0.37850965504665413,0.3996767110480044,0.41402554600735214,0.41660173373987752,0.42918365603491598,0.44502635343287023,0.46643984170479863,0.48980893825089961,0.50955907725796801,0.52548088312955976,0.54244070222287777,0.56275453437743594,0.58138967167579902,0.59811417926200439,0.60860646828626674,0.62959201185708857,0.65079265814000264,0.66252449074732978,"v2.1.25"]
[93]
[94]
[95,null,null,null,"Umlageanteile (nominal) [ct/kWh] für Übersichtsgrafik"]
[96,null,null,null,"Einnahmen der Anlagenbetreiber gemäß Vergütungssatz*\n*ab 2015 mit vollem Vergütungssatz auch für direktvermarkteten Strom",{"$f":"'MOD-Berechnungen'!F374/'MOD-Berechnungen'!F$186*100","v":0},{"$f":"'MOD-Berechnungen'!G374/'MOD-Berechnungen'!G$186*100","v":0},{"$f":"'MOD-Berechnungen'!H374/'MOD-Berechnungen'!H$186*100","v":0},{"$f":"'MOD-Berechnungen'!I374/'MOD-Berechnungen'!I$186*100","v":0},{"$f":"'MOD-Berechnungen'!J374/'MOD-Berechnungen'!J$186*100","v":0},{"$f":"'MOD-Berechnungen'!K374/'MOD-Berechnungen'!K$186*100","v":0.27939409073691407},{"$f":"'MOD-Berechnungen'!L374/'MOD-Berechnungen'!L$186*100","v":0.74797465106385286},{"$f":"'MOD-Berechnungen'!M374/'MOD-Berechnungen'!M$186*100","v":1.2805310179150269},{"$f":"'MOD-Berechnungen'!N374/'MOD-Berechnungen'!N$186*100","v":1.7669941137269769},{"$f":"'MOD-Berechnungen'!O374/'MOD-Berechnungen'!O$186*100","v":2.1718082566009049},{"$f":"'MOD-Berechnungen'!P374/'MOD-Berechnungen'!P$186*100","v":2.4621190798601065},{"$f":"'MOD-Berechnungen'!Q374/'MOD-Berechnungen'!Q$186*100","v":2.6263576687247876},{"$f":"'MOD-Berechnungen'!R374/'MOD-Berechnungen'!R$186*100","v":2.8057764304930966},{"$f":"'MOD-Berechnungen'!S374/'MOD-Berechnungen'!S$186*100","v":3.0082440513299313},{"$f":"'MOD-Berechnungen'!T374/'MOD-Berechnungen'!T$186*100","v":3.2076859027194429},{"$f":"'MOD-Berechnungen'!U374/'MOD-Berechnungen'!U$186*100","v":3.5123146646444816},{"$f":"'MOD-Berechnungen'!V374/'MOD-Berechnungen'!V$186*100","v":3.7598137231779365},{"$f":"'MOD-Berechnungen'!W374/'MOD-Berechnungen'!W$186*100","v":3.8580928616487689},{"$f":"'MOD-Berechnungen'!X374/'MOD-Berechnungen'!X$186*100","v":4.1161956113634455},{"$f":"'MOD-Berechnungen'!Y374/'MOD-Berechnungen'!Y$186*100","v":4.2995152576174815},{"$f":"'MOD-Berechnungen'!Z374/'MOD-Berechnungen'!Z$186*100","v":4.6283450865610769},{"$f":"'MOD-Berechnungen'!AA374/'MOD-Berechnungen'!AA$186*100","v":4.9557803411302022},{"$f":"'MOD-Berechnungen'!AB374/'MOD-Berechnungen'!AB$186*100","v":5.2837702046254735},{"$f":"'MOD-Berechnungen'!AC374/'MOD-Berechnungen'!AC$186*100","v":5.6112049281007854},{"$f":"'MOD-Berechnungen'!AD374/'MOD-Berechnungen'!AD$186*100","v":5.8505276038860154},{"$f":"'MOD-Berechnungen'!AE374/'MOD-Berechnungen'!AE$186*100","v":6.0551629830190583}]
[97,null,null,null,"Einnahmen aus Vermarktung* \n*ab 2015 inklusive Einnahmen aus Direktvermarktung,\nbis 2014 nur Einnahmen der ÜNBs",{"$f":"-'MOD-Berechnungen'!F375/'MOD-Berechnungen'!F$186*100","v":-1.1143275278744671},{"$f":"-'MOD-Berechnungen'!G375/'MOD-Berechnungen'!G$186*100","v":-1.1481771217342542},{"$f":"-'MOD-Berechnungen'!H375/'MOD-Berechnungen'!H$186*100","v":-1.4749351709875336},{"$f":"-'MOD-Berechnungen'!I375/'MOD-Berechnungen'!I$186*100","v":-1.6337029152159672},{"$f":"-'MOD-Berechnungen'!J375/'MOD-Berechnungen'!J$186*100","v":-1.4657694443600116},{"$f":"-'MOD-Berechnungen'!K375/'MOD-Berechnungen'!K$186*100","v":-1.4328005764190632},{"$f":"-'MOD-Berechnungen'!L375/'MOD-Berechnungen'!L$186*100","v":-1.4095609981357589},{"$f":"-'MOD-Berechnungen'!M375/'MOD-Berechnungen'!M$186*100","v":-1.3270921153532014},{"$f":"-'MOD-Berechnungen'!N375/'MOD-Berechnungen'!N$186*100","v":-1.6104835267042028},{"$f":"-'MOD-Berechnungen'!O375/'MOD-Berechnungen'!O$186*100","v":-2.2002230961690588},{"$f":"-'MOD-Berechnungen'!P375/'MOD-Berechnungen'!P$186*100","v":-2.539085556155213},{"$f":"-'MOD-Berechnungen'!Q375/'MOD-Berechnungen'!Q$186*100","v":-3.0064893033461684},{"$f":"-'MOD-Berechnungen'!R375/'MOD-Berechnungen'!R$186*100","v":-3.1884857543777225},{"$f":"-'MOD-Berechnungen'!S375/'MOD-Berechnungen'!S$186*100","v":-3.3861910776116924},{"$f":"-'MOD-Berechnungen'!T375/'MOD-Berechnungen'!T$186*100","v":-3.4986287901690329},{"$f":"-'MOD-Berechnungen'!U375/'MOD-Berechnungen'!U$186*100","v":-3.6650468735714514},{"$f":"-'MOD-Berechnungen'!V375/'MOD-Berechnungen'!V$186*100","v":-3.8204680090841494},{"$f":"-'MOD-Berechnungen'!W375/'MOD-Berechnungen'!W$186*100","v":-3.9434116938119752},{"$f":"-'MOD-Berechnungen'!X375/'MOD-Berechnungen'!X$186*100","v":-4.0895429163793375},{"$f":"-'MOD-Berechnungen'!Y375/'MOD-Berechnungen'!Y$186*100","v":-4.2750233234763444},{"$f":"-'MOD-Berechnungen'!Z375/'MOD-Berechnungen'!Z$186*100","v":-4.3550198944042551},{"$f":"-'MOD-Berechnungen'!AA375/'MOD-Berechnungen'!AA$186*100","v":-4.3906753502354396},{"$f":"-'MOD-Berechnungen'!AB375/'MOD-Berechnungen'!AB$186*100","v":-4.3488454736059463},{"$f":"-'MOD-Berechnungen'!AC375/'MOD-Berechnungen'!AC$186*100","v":-4.4168221486126518},{"$f":"-'MOD-Berechnungen'!AD375/'MOD-Berechnungen'!AD$186*100","v":-4.4929282162734099},{"$f":"-'MOD-Berechnungen'!AE375/'MOD-Berechnungen'!AE$186*100","v":-4.5790516085722848}]
[98,null,null,null,"Liquiditätsreserve",{"$f":"'MOD-Berechnungen'!F390/'MOD-Berechnungen'!F$186*100","v":0},{"$f":"'MOD-Berechnungen'!G390/'MOD-Berechnungen'!G$186*100","v":0},{"$f":"'MOD-Berechnungen'!H390/'MOD-Berechnungen'!H$186*100","v":9.9363640268897269E-2},{"$f":"'MOD-Berechnungen'!I390/'MOD-Berechnungen'!I$186*100","v":0.41882948767683209},{"$f":"'MOD-Berechnungen'!J390/'MOD-Berechnungen'!J$186*100","v":0.51450044762037139},{"$f":"'MOD-Berechnungen'!K390/'MOD-Berechnungen'!K$186*100","v":0.595920276595305},{"$f":"'MOD-Berechnungen'!L390/'MOD-Berechnungen'!L$186*100","v":0.63929419896443596},{"$f":"'MOD-Berechnungen'!M390/'MOD-Berechnungen'!M$186*100","v":0.4198864352684139},{"$f":"'MOD-Berechnungen'!N390/'MOD-Berechnungen'!N$186*100","v":0.4372720453181993},{"$f":"'MOD-Berechnungen'!O390/'MOD-Berechnungen'!O$186*100","v":0.42087878819618457},{"$f":"'MOD-Berechnungen'!P390/'MOD-Berechnungen'!P$186*100","v":0.54603990988413686},{"$f":"'MOD-Berechnungen'!Q390/'MOD-Berechnungen'!Q$186*100","v":0.38893280192826085},{"$f":"'MOD-Berechnungen'!R390/'MOD-Berechnungen'!R$186*100","v":0.37803860513576398},{"$f":"'MOD-Berechnungen'!S390/'MOD-Berechnungen'!S$186*100","v":0.36652034918818938},{"$f":"'MOD-Berechnungen'!T390/'MOD-Berechnungen'!T$186*100","v":0.3609099011877554},{"$f":"'MOD-Berechnungen'!U390/'MOD-Berechnungen'!U$186*100","v":0.34949447218509982},{"$f":"'MOD-Berechnungen'!V390/'MOD-Berechnungen'!V$186*100","v":0.32725733445349309},{"$f":"'MOD-Berechnungen'!W390/'MOD-Berechnungen'!W$186*100","v":0.29836562467276173},{"$f":"'MOD-Berechnungen'!X390/'MOD-Berechnungen'!X$186*100","v":0.27656539833138288},{"$f":"'MOD-Berechnungen'!Y390/'MOD-Berechnungen'!Y$186*100","v":0.25238101411089742},{"$f":"'MOD-Berechnungen'!Z390/'MOD-Berechnungen'!Z$186*100","v":0.22250076030242241},{"$f":"'MOD-Berechnungen'!AA390/'MOD-Berechnungen'!AA$186*100","v":0.17823659055629071},{"$f":"'MOD-Berechnungen'!AB390/'MOD-Berechnungen'!AB$186*100","v":0.13545890574382027},{"$f":"'MOD-Berechnungen'!AC390/'MOD-Berechnungen'!AC$186*100","v":0.11454217594772453},{"$f":"'MOD-Berechnungen'!AD390/'MOD-Berechnungen'!AD$186*100","v":0.10794511639618161},{"$f":"'MOD-Berechnungen'!AE390/'MOD-Berechnungen'!AE$186*100","v":0.10010658371742867}]
[99,null,null,null,"Kontostand des Vorjahres",{"$f":"-'MOD-Berechnungen'!F391/'MOD-Berechnungen'!F$186*100","v":0},{"$f":"-'MOD-Berechnungen'!G391/'MOD-Berechnungen'!G$186*100","v":0.27301911687690317},{"$f":"-'MOD-Berechnungen'!H391/'MOD-Berechnungen'!H$186*100","v":0.18051501743452761},{"$f":"-'MOD-Berechnungen'!I391/'MOD-Berechnungen'!I$186*100","v":0.66987563555484619},{"$f":"-'MOD-Berechnungen'!J391/'MOD-Berechnungen'!J$186*100","v":0.580495076175914},{"$f":"-'MOD-Berechnungen'!K391/'MOD-Berechnungen'!K$186*100","v":-0.38512304254835578},{"$f":"-'MOD-Berechnungen'!L391/'MOD-Berechnungen'!L$186*100","v":-0.69271211027684976},{"$f":"-'MOD-Berechnungen'!M391/'MOD-Berechnungen'!M$186*100","v":-0.55509788074223432},{"$f":"-'MOD-Berechnungen'!N391/'MOD-Berechnungen'!N$186*100","v":-0.94436923548353968},{"$f":"-'MOD-Berechnungen'!O391/'MOD-Berechnungen'!O$186*100","v":-1.0296002547372551},{"$f":"-'MOD-Berechnungen'!P391/'MOD-Berechnungen'!P$186*100","v":-0.61546559483866781},{"$f":"-'MOD-Berechnungen'!Q391/'MOD-Berechnungen'!Q$186*100","v":1.0253293779747727},{"$f":"-'MOD-Berechnungen'!R391/'MOD-Berechnungen'!R$186*100","v":-8.8169637770651177E-2},{"$f":"-'MOD-Berechnungen'!S391/'MOD-Berechnungen'!S$186*100","v":-5.9062897839917118E-2},{"$f":"-'MOD-Berechnungen'!T391/'MOD-Berechnungen'!T$186*100","v":-2.7856073031483422E-2},{"$f":"-'MOD-Berechnungen'!U391/'MOD-Berechnungen'!U$186*100","v":-1.1049554951432609E-2},{"$f":"-'MOD-Berechnungen'!V391/'MOD-Berechnungen'!V$186*100","v":1.7014419280944448E-2},{"$f":"-'MOD-Berechnungen'!W391/'MOD-Berechnungen'!W$186*100","v":5.4799469674337825E-2},{"$f":"-'MOD-Berechnungen'!X391/'MOD-Berechnungen'!X$186*100","v":9.5983160518170282E-2},{"$f":"-'MOD-Berechnungen'!Y391/'MOD-Berechnungen'!Y$186*100","v":0.13234873872447925},{"$f":"-'MOD-Berechnungen'!Z391/'MOD-Berechnungen'!Z$186*100","v":0.17498955224041379},{"$f":"-'MOD-Berechnungen'!AA391/'MOD-Berechnungen'!AA$186*100","v":0.21283784258962923},{"$f":"-'MOD-Berechnungen'!AB391/'MOD-Berechnungen'!AB$186*100","v":0.26062657934930045},{"$f":"-'MOD-Berechnungen'!AC391/'MOD-Berechnungen'!AC$186*100","v":0.29938895154794476},{"$f":"-'MOD-Berechnungen'!AD391/'MOD-Berechnungen'!AD$186*100","v":0.32717026264709892},{"$f":"-'MOD-Berechnungen'!AE391/'MOD-Berechnungen'!AE$186*100","v":0.34148006838636724}]
[100,null,null,null,"Sonstige Effekte*\n*vermiedene Netzentgelte, Grünstromprivileg, sonstige Kosten",{"$f":"('MOD-Berechnungen'!F378+'MOD-Berechnungen'!F376-'MOD-Berechnungen'!F377)/'MOD-Berechnungen'!F$186*100","v":1.2621203479080452E-2},{"$f":"('MOD-Berechnungen'!G378+'MOD-Berechnungen'!G376-'MOD-Berechnungen'!G377)/'MOD-Berechnungen'!G$186*100","v":0.21705777646400023},{"$f":"('MOD-Berechnungen'!H378+'MOD-Berechnungen'!H376-'MOD-Berechnungen'!H377)/'MOD-Berechnungen'!H$186*100","v":-2.030389836889188E-2},{"$f":"('MOD-Berechnungen'!I378+'MOD-Berechnungen'!I376-'MOD-Berechnungen'!I377)/'MOD-Berechnungen'!I$186*100","v":-7.6196695631972927E-2},{"$f":"('MOD-Berechnungen'!J378+'MOD-Berechnungen'!J376-'MOD-Berechnungen'!J377)/'MOD-Berechnungen'!J$186*100","v":-7.2646252065796002E-2},{"$f":"('MOD-Berechnungen'!K378+'MOD-Berechnungen'!K376-'MOD-Berechnungen'!K377)/'MOD-Berechnungen'!K$186*100","v":-0.15408666759749157},{"$f":"('MOD-Berechnungen'!L378+'MOD-Berechnungen'!L376-'MOD-Berechnungen'!L377)/'MOD-Berechnungen'!L$186*100","v":-0.19539192604954267},{"$f":"('MOD-Berechnungen'!M378+'MOD-Berechnungen'!M376-'MOD-Berechnungen'!M377)/'MOD-Berechnungen'!M$186*100","v":-0.23263388338516494},{"$f":"('MOD-Berechnungen'!N378+'MOD-Berechnungen'!N376-'MOD-Berechnungen'!N377)/'MOD-Berechnungen'!N$186*100","v":-0.17237399192742237},{"$f":"('MOD-Berechnungen'!O378+'MOD-Berechnungen'!O376-'MOD-Berechnungen'!O377)/'MOD-Berechnungen'!O$186*100","v":-0.1341210474154646},{"$f":"('MOD-Berechnungen'!P378+'MOD-Berechnungen'!P376-'MOD-Berechnungen'!P377)/'MOD-Berechnungen'!P$186*100","v":-8.0430990471640276E-2},{"$f":"('MOD-Berechnungen'!Q378+'MOD-Berechnungen'!Q376-'MOD-Berechnungen'!Q377)/'MOD-Berechnungen'!Q$186*100","v":-9.1627781152199481E-2},{"$f":"('MOD-Berechnungen'!R378+'MOD-Berechnungen'!R376-'MOD-Berechnungen'!R377)/'MOD-Berechnungen'!R$186*100","v":-9.1173971009075747E-2},{"$f":"('MOD-Berechnungen'!S378+'MOD-Berechnungen'!S376-'MOD-Berechnungen'!S377)/'MOD-Berechnungen'!S$186*100","v":-9.076244341448475E-2},{"$f":"('MOD-Berechnungen'!T378+'MOD-Berechnungen'!T376-'MOD-Berechnungen'!T377)/'MOD-Berechnungen'!T$186*100","v":-8.9552998557748398E-2},{"$f":"('MOD-Berechnungen'!U378+'MOD-Berechnungen'!U376-'MOD-Berechnungen'!U377)/'MOD-Berechnungen'!U$186*100","v":-8.5414087660819801E-2},{"$f":"('MOD-Berechnungen'!V378+'MOD-Berechnungen'!V376-'MOD-Berechnungen'!V377)/'MOD-Berechnungen'!V$186*100","v":-8.0818514663376195E-2},{"$f":"('MOD-Berechnungen'!W378+'MOD-Berechnungen'!W376-'MOD-Berechnungen'!W377)/'MOD-Berechnungen'!W$186*100","v":-7.3413452227120396E-2},{"$f":"('MOD-Berechnungen'!X378+'MOD-Berechnungen'!X376-'MOD-Berechnungen'!X377)/'MOD-Berechnungen'!X$186*100","v":-6.8443671546484924E-2},{"$f":"('MOD-Berechnungen'!Y378+'MOD-Berechnungen'!Y376-'MOD-Berechnungen'!Y377)/'MOD-Berechnungen'!Y$186*100","v":-6.7187826925669755E-2},{"$f":"('MOD-Berechnungen'!Z378+'MOD-Berechnungen'!Z376-'MOD-Berechnungen'!Z377)/'MOD-Berechnungen'!Z$186*100","v":-6.2946590847955911E-2},{"$f":"('MOD-Berechnungen'!AA378+'MOD-Berechnungen'!AA376-'MOD-Berechnungen'!AA377)/'MOD-Berechnungen'!AA$186*100","v":-5.5318348919976223E-2},{"$f":"('MOD-Berechnungen'!AB378+'MOD-Berechnungen'!AB376-'MOD-Berechnungen'!AB377)/'MOD-Berechnungen'!AB$186*100","v":-4.0898223185895997E-2},{"$f":"('MOD-Berechnungen'!AC378+'MOD-Berechnungen'!AC376-'MOD-Berechnungen'!AC377)/'MOD-Berechnungen'!AC$186*100","v":-3.9865701485253507E-2},{"$f":"('MOD-Berechnungen'!AD378+'MOD-Berechnungen'!AD376-'MOD-Berechnungen'!AD377)/'MOD-Berechnungen'!AD$186*100","v":-3.8308275870561202E-2},{"$f":"('MOD-Berechnungen'!AE378+'MOD-Berechnungen'!AE376-'MOD-Berechnungen'!AE377)/'MOD-Berechnungen'!AE$186*100","v":-3.9023261135325761E-2},null,"v2.1.15"," = sonstige Kosten + Effekt Grünstromprivileg - vermiedene Netzentgelte"]
[101,null,null,null,"Zahlungen an Anlagen, die bis Ende 2014 gebaut wurden [Mrd. Euro]",{"$f":"'MOD-Berechnungen'!F379/'MOD-Berechnungen'!F$186*100","v":3.149123966277187},{"$f":"'MOD-Berechnungen'!G379/'MOD-Berechnungen'!G$186*100","v":4.1888003025421927},{"$f":"'MOD-Berechnungen'!H379/'MOD-Berechnungen'!H$186*100","v":4.8064331813660583},{"$f":"'MOD-Berechnungen'!I379/'MOD-Berechnungen'!I$186*100","v":5.8986442334188212},{"$f":"'MOD-Berechnungen'!J379/'MOD-Berechnungen'!J$186*100","v":6.6832122779814043},{"$f":"'MOD-Berechnungen'!K379/'MOD-Berechnungen'!K$186*100","v":7.2564457942316256},{"$f":"'MOD-Berechnungen'!L379/'MOD-Berechnungen'!L$186*100","v":7.2541384630335219},{"$f":"'MOD-Berechnungen'!M379/'MOD-Berechnungen'!M$186*100","v":7.2756215651412051},{"$f":"'MOD-Berechnungen'!N379/'MOD-Berechnungen'!N$186*100","v":7.3001357367751343},{"$f":"'MOD-Berechnungen'!O379/'MOD-Berechnungen'!O$186*100","v":7.1771823569200279},{"$f":"'MOD-Berechnungen'!P379/'MOD-Berechnungen'!P$186*100","v":6.9888588693319305},{"$f":"'MOD-Berechnungen'!Q379/'MOD-Berechnungen'!Q$186*100","v":6.9539727812445955},{"$f":"'MOD-Berechnungen'!R379/'MOD-Berechnungen'!R$186*100","v":6.7745267138231018},{"$f":"'MOD-Berechnungen'!S379/'MOD-Berechnungen'!S$186*100","v":6.5773819561660698},{"$f":"'MOD-Berechnungen'!T379/'MOD-Berechnungen'!T$186*100","v":6.395660905803263},{"$f":"'MOD-Berechnungen'!U379/'MOD-Berechnungen'!U$186*100","v":6.0630541663394544},{"$f":"'MOD-Berechnungen'!V379/'MOD-Berechnungen'!V$186*100","v":5.5957617081278066},{"$f":"'MOD-Berechnungen'!W379/'MOD-Berechnungen'!W$186*100","v":5.131492695603022},{"$f":"'MOD-Berechnungen'!X379/'MOD-Berechnungen'!X$186*100","v":4.6512142820854248},{"$f":"'MOD-Berechnungen'!Y379/'MOD-Berechnungen'!Y$186*100","v":4.2490461279661558},{"$f":"'MOD-Berechnungen'!Z379/'MOD-Berechnungen'!Z$186*100","v":3.4979674037315069},{"$f":"'MOD-Berechnungen'!AA379/'MOD-Berechnungen'!AA$186*100","v":2.4608232006300583},{"$f":"'MOD-Berechnungen'!AB379/'MOD-Berechnungen'!AB$186*100","v":1.36362192123004},{"$f":"'MOD-Berechnungen'!AC379/'MOD-Berechnungen'!AC$186*100","v":0.75451918779252902},{"$f":"'MOD-Berechnungen'!AD379/'MOD-Berechnungen'!AD$186*100","v":0.47979416152764903},{"$f":"'MOD-Berechnungen'!AE379/'MOD-Berechnungen'!AE$186*100","v":0.23135494864569683},null,"v2.1.7"]
[102,null,null,null,"Umlage (Referenz)",{"$f":"F8","v":2.0469999999999997},3.5300000000000007,3.5920000000000005,5.2769999999999992,6.2399999999999993,6.169999999999999,6.3395240783319453,6.8628958089997445,6.7807702318046488,6.405925003395339,6.7560731885971812,6.9193346745695328,6.5905123862945132,6.4161299378180967,6.3482188479521957,6.1633527869853317,5.7985606612926555,5.3259255055597947,4.9819718643726008,4.5910799880170003,4.1058363175832095,3.3616842757507657,2.6537339141567919,2.3229673932910782,2.2342006523129743,2.1100297140609401]
[103,null,null,null,"Umlage (Prognose)",{"$f":"'MOD-Berechnungen'!F398","v":2.0469999999999997},{"$f":"'MOD-Berechnungen'!G398","v":3.5300000000000007},{"$f":"'MOD-Berechnungen'!H398","v":3.5920000000000005},{"$f":"'MOD-Berechnungen'!I398","v":5.2769999999999992},{"$f":"'MOD-Berechnungen'!J398","v":6.2399999999999993},{"$f":"'MOD-Berechnungen'!K398","v":6.169999999999999},{"$f":"'MOD-Berechnungen'!L398","v":6.3395240783319453},{"$f":"'MOD-Berechnungen'!M398","v":6.8628958089997445},{"$f":"'MOD-Berechnungen'!N398","v":6.7807702318046488},{"$f":"'MOD-Berechnungen'!O398","v":6.405925003395339},{"$f":"'MOD-Berechnungen'!P398","v":6.7560731885971812},{"$f":"'MOD-Berechnungen'!Q398","v":7.8964755453740487},{"$f":"'MOD-Berechnungen'!R398","v":6.5905123862945132},{"$f":"'MOD-Berechnungen'!S398","v":6.4161299378180967},{"$f":"'MOD-Berechnungen'!T398","v":6.3482188479521957},{"$f":"'MOD-Berechnungen'!U398","v":6.1633527869853317},{"$f":"'MOD-Berechnungen'!V398","v":5.7985606612926555},{"$f":"'MOD-Berechnungen'!W398","v":5.3259255055597947},{"$f":"'MOD-Berechnungen'!X398","v":4.9819718643726008},{"$f":"'MOD-Berechnungen'!Y398","v":4.5910799880170003},{"$f":"'MOD-Berechnungen'!Z398","v":4.1058363175832095},{"$f":"'MOD-Berechnungen'!AA398","v":3.3616842757507657},{"$f":"'MOD-Berechnungen'!AB398","v":2.6537339141567919},{"$f":"'MOD-Berechnungen'!AC398","v":2.3229673932910782},{"$f":"'MOD-Berechnungen'!AD398","v":2.2342006523129743},{"$f":"'MOD-Berechnungen'!AE398","v":2.1100297140609401}]
[104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15"]
[105,null,null,null,"Umlageanteile (real) [ct/kWh] für Übersichtsgrafik",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15"]
[106,null,null,null,"Einnahmen der Anlagenbetreiber gemäß Vergütungssatz*\n*ab 2015 mit vollem Vergütungssatz auch für direktvermarkteten Strom",{"$f":"F96/'MOD-Berechnungen'!F$26","v":0},{"$f":"G96/'MOD-Berechnungen'!G$26","v":0},{"$f":"H96/'MOD-Berechnungen'!H$26","v":0},{"$f":"I96/'MOD-Berechnungen'!I$26","v":0},{"$f":"J96/'MOD-Berechnungen'!J$26","v":0},{"$f":"K96/'MOD-Berechnungen'!K$26","v":0.29653870416817446},{"$f":"L96/'MOD-Berechnungen'!L$26","v":0.78214091766564142},{"$f":"M96/'MOD-Berechnungen'!M$26","v":1.3192350679315084},{"$f":"N96/'MOD-Berechnungen'!N$26","v":1.7934990254328813},{"$f":"O96/'MOD-Berechnungen'!O$26","v":2.1718082566009049},{"$f":"P96/'MOD-Berechnungen'!P$26","v":2.4257330836060165},{"$f":"Q96/'MOD-Berechnungen'!Q$26","v":2.5493049272972295},{"$f":"R96/'MOD-Berechnungen'!R$26","v":2.6832116811185824},{"$f":"S96/'MOD-Berechnungen'!S$26","v":2.834320106016909},{"$f":"T96/'MOD-Berechnungen'!T$26","v":2.9775675598574343},{"$f":"U96/'MOD-Berechnungen'!U$26","v":3.2121599542166388},{"$f":"V96/'MOD-Berechnungen'!V$26","v":3.3876928924669305},{"$f":"W96/'MOD-Berechnungen'!W$26","v":3.424871949942796},{"$f":"X96/'MOD-Berechnungen'!X$26","v":3.5999927408356034},{"$f":"Y96/'MOD-Berechnungen'!Y$26","v":3.704751409778551},{"$f":"Z96/'MOD-Berechnungen'!Z$26","v":3.9291559588099099},{"$f":"AA96/'MOD-Berechnungen'!AA$26","v":4.1449523429977777},{"$f":"AB96/'MOD-Berechnungen'!AB$26","v":4.353969398359026},{"$f":"AC96/'MOD-Berechnungen'!AC$26","v":4.5554526666902468},{"$f":"AD96/'MOD-Berechnungen'!AD$26","v":4.6795533084846257},{"$f":"AE96/'MOD-Berechnungen'!AE$26","v":4.7716563787605715},"v2.1.15","v2.1.15"," = nominale Daten / Umrechnungsfaktor real zu nominal"]
[107,null,null,null,"Einnahmen aus Vermarktung* \n*ab 2015 inklusive Einnahmen aus Direktvermarktung,\nbis 2014 nur Einnahmen der ÜNBs",{"$f":"F97/'MOD-Berechnungen'!F$26","v":-1.2652055362756758},{"$f":"G97/'MOD-Berechnungen'!G$26","v":-1.276824981633216},{"$f":"H97/'MOD-Berechnungen'!H$26","v":-1.6080340562187854},{"$f":"I97/'MOD-Berechnungen'!I$26","v":-1.7548069762047742},{"$f":"J97/'MOD-Berechnungen'!J$26","v":-1.5603814046491653},{"$f":"K97/'MOD-Berechnungen'!K$26","v":-1.520722307125683},{"$f":"L97/'MOD-Berechnungen'!L$26","v":-1.4739474539939779},{"$f":"M97/'MOD-Berechnungen'!M$26","v":-1.3672034745397517},{"$f":"N97/'MOD-Berechnungen'!N$26","v":-1.6346407796047657},{"$f":"O97/'MOD-Berechnungen'!O$26","v":-2.2002230961690588},{"$f":"P97/'MOD-Berechnungen'!P$26","v":-2.5015621242908503},{"$f":"Q97/'MOD-Berechnungen'!Q$26","v":-2.9182841644749149},{"$f":"R97/'MOD-Berechnungen'!R$26","v":-3.0492031112125884},{"$f":"S97/'MOD-Berechnungen'!S$26","v":-3.1904158340633466},{"$f":"T97/'MOD-Berechnungen'!T$26","v":-3.247638299235847},{"$f":"U97/'MOD-Berechnungen'!U$26","v":-3.3518400034368074},{"$f":"V97/'MOD-Berechnungen'!V$26","v":-3.4423440290366583},{"$f":"W97/'MOD-Berechnungen'!W$26","v":-3.5006104263237838},{"$f":"X97/'MOD-Berechnungen'!X$26","v":-3.5766825006221379},{"$f":"Y97/'MOD-Berechnungen'!Y$26","v":-3.6836475126876351},{"$f":"Z97/'MOD-Berechnungen'!Z$26","v":-3.6971211197106952},{"$f":"AA97/'MOD-Berechnungen'!AA$26","v":-3.672305636563086},{"$f":"AB97/'MOD-Berechnungen'!AB$26","v":-3.5835661614687111},{"$f":"AC97/'MOD-Berechnungen'!AC$26","v":-3.5857938701241201},{"$f":"AD97/'MOD-Berechnungen'!AD$26","v":-3.5936753952380438},{"$f":"AE97/'MOD-Berechnungen'!AE$26","v":-3.6084347982031897},"v2.1.15","v2.1.15"]
[108,null,null,null,"Liquiditätsreserve",{"$f":"F98/'MOD-Berechnungen'!F$26","v":0},{"$f":"G98/'MOD-Berechnungen'!G$26","v":0},{"$f":"H98/'MOD-Berechnungen'!H$26","v":0.10833026470938335},{"$f":"I98/'MOD-Berechnungen'!I$26","v":0.44987671869240553},{"$f":"J98/'MOD-Berechnungen'!J$26","v":0.54771023795016249},{"$f":"K98/'MOD-Berechnungen'!K$26","v":0.63248806065662477},{"$f":"L98/'MOD-Berechnungen'!L$26","v":0.66849611912005791},{"$f":"M98/'MOD-Berechnungen'!M$26","v":0.4325775027744016},{"$f":"N98/'MOD-Berechnungen'!N$26","v":0.44383112599797225},{"$f":"O98/'MOD-Berechnungen'!O$26","v":0.42087878819618457},{"$f":"P98/'MOD-Berechnungen'!P$26","v":0.53797035456565212},{"$f":"Q98/'MOD-Berechnungen'!Q$26","v":0.3775221936259176},{"$f":"R98/'MOD-Berechnungen'!R$26","v":0.3615247423814843},{"$f":"S98/'MOD-Berechnungen'!S$26","v":0.34532969308429567},{"$f":"T98/'MOD-Berechnungen'!T$26","v":0.33501834231866318},{"$f":"U98/'MOD-Berechnungen'!U$26","v":0.31962744086503764},{"$f":"V98/'MOD-Berechnungen'!V$26","v":0.29486762578192333},{"$f":"W98/'MOD-Berechnungen'!W$26","v":0.26486248398184092},{"$f":"X98/'MOD-Berechnungen'!X$26","v":0.24188195128790116},{"$f":"Y98/'MOD-Berechnungen'!Y$26","v":0.21746844976817459},{"$f":"Z98/'MOD-Berechnungen'!Z$26","v":0.18888828983829525},{"$f":"AA98/'MOD-Berechnungen'!AA$26","v":0.14907484246280134},{"$f":"AB98/'MOD-Berechnungen'!AB$26","v":0.11162179797817276},{"$f":"AC98/'MOD-Berechnungen'!AC$26","v":9.2990982784543388E-2},{"$f":"AD98/'MOD-Berechnungen'!AD$26","v":8.6340063797150673E-2},{"$f":"AE98/'MOD-Berechnungen'!AE$26","v":7.8887095209621089E-2},"v2.1.15","v2.1.15"]
[109,null,null,null,"Kontostand des Vorjahres",{"$f":"F99/'MOD-Berechnungen'!F$26","v":0},{"$f":"G99/'MOD-Berechnungen'!G$26","v":0.30360962807317782},{"$f":"H99/'MOD-Berechnungen'!H$26","v":0.19680478261244314},{"$f":"I99/'MOD-Berechnungen'!I$26","v":0.71953255852876752},{"$f":"J99/'MOD-Berechnungen'!J$26","v":0.61796466411590889},{"$f":"K99/'MOD-Berechnungen'!K$26","v":-0.40875555986662571},{"$f":"L99/'MOD-Berechnungen'!L$26","v":-0.72435407381711681},{"$f":"M99/'MOD-Berechnungen'!M$26","v":-0.57187571418766825},{"$f":"N99/'MOD-Berechnungen'!N$26","v":-0.95853477401579268},{"$f":"O99/'MOD-Berechnungen'!O$26","v":-1.0296002547372551},{"$f":"P99/'MOD-Berechnungen'!P$26","v":-0.60637004417602747},{"$f":"Q99/'MOD-Berechnungen'!Q$26","v":0.99524800696427773},{"$f":"R99/'MOD-Berechnungen'!R$26","v":-8.4318122932064282E-2},{"$f":"S99/'MOD-Berechnungen'!S$26","v":-5.5648130939805751E-2},{"$f":"T99/'MOD-Berechnungen'!T$26","v":-2.5857687416728073E-2},{"$f":"U99/'MOD-Berechnungen'!U$26","v":-1.0105284211629888E-2},{"$f":"V99/'MOD-Berechnungen'!V$26","v":1.5330447599619009E-2},{"$f":"W99/'MOD-Berechnungen'!W$26","v":4.8646098808304561E-2},{"$f":"X99/'MOD-Berechnungen'!X$26","v":8.3946127378872429E-2},{"$f":"Y99/'MOD-Berechnungen'!Y$26","v":0.11404057131864473},{"$f":"Z99/'MOD-Berechnungen'!Z$26","v":0.14855444636384432},{"$f":"AA99/'MOD-Berechnungen'!AA$26","v":0.17801489444531821},{"$f":"AB99/'MOD-Berechnungen'!AB$26","v":0.21476334263978067},{"$f":"AC99/'MOD-Berechnungen'!AC$26","v":0.24305870400072926},{"$f":"AD99/'MOD-Berechnungen'!AD$26","v":0.26168762694002051},{"$f":"AE99/'MOD-Berechnungen'!AE$26","v":0.26909689319757768},"v2.1.15","v2.1.15"]
[110,null,null,null,"Sonstige Effekte*\n*vermiedene Netzentgelte, Grünstromprivileg, sonstige Kosten",{"$f":"F100/'MOD-Berechnungen'!F$26","v":1.4330092469898406E-2},{"$f":"G100/'MOD-Berechnungen'!G$26","v":0.24137808200566027},{"$f":"H100/'MOD-Berechnungen'!H$26","v":-2.2136132281205968E-2},{"$f":"I100/'MOD-Berechnungen'!I$26","v":-8.1845047721581674E-2},{"$f":"J100/'MOD-Berechnungen'!J$26","v":-7.7335396284248403E-2},{"$f":"K100/'MOD-Berechnungen'!K$26","v":-0.16354197262524772},{"$f":"L100/'MOD-Berechnungen'!L$26","v":-0.2043171117196059},{"$f":"M100/'MOD-Berechnungen'!M$26","v":-0.23966524251048149},{"$f":"N100/'MOD-Berechnungen'!N$26","v":-0.17495960180633369},{"$f":"O100/'MOD-Berechnungen'!O$26","v":-0.1341210474154646},{"$f":"P100/'MOD-Berechnungen'!P$26","v":-7.9242355144473184E-2},{"$f":"Q100/'MOD-Berechnungen'!Q$26","v":-8.8939582277851439E-2},{"$f":"R100/'MOD-Berechnungen'!R$26","v":-8.7191217862830697E-2},{"$f":"S100/'MOD-Berechnungen'!S$26","v":-8.5514942887418705E-2},{"$f":"T100/'MOD-Berechnungen'!T$26","v":-8.3128495582266329E-2},{"$f":"U100/'MOD-Berechnungen'!U$26","v":-7.811478700123986E-2},{"$f":"V100/'MOD-Berechnungen'!V$26","v":-7.2819646892888543E-2},{"$f":"W100/'MOD-Berechnungen'!W$26","v":-6.5169938178647149E-2},{"$f":"X100/'MOD-Berechnungen'!X$26","v":-5.9860304025217546E-2},{"$f":"Y100/'MOD-Berechnungen'!Y$26","v":-5.7893548832471116E-2},{"$f":"Z100/'MOD-Berechnungen'!Z$26","v":-5.3437452888972586E-2},{"$f":"AA100/'MOD-Berechnungen'!AA$26","v":-4.6267571236688898E-2},{"$f":"AB100/'MOD-Berechnungen'!AB$26","v":-3.3701240837984314E-2},{"$f":"AC100/'MOD-Berechnungen'!AC$26","v":-3.236494094717432E-2},{"$f":"AD100/'MOD-Berechnungen'!AD$26","v":-3.0640932105568612E-2},{"$f":"AE100/'MOD-Berechnungen'!AE$26","v":-3.0751541030126985E-2},"v2.1.15","v2.1.15"]
[111,null,null,null,"Zahlungen an Anlagen, die bis Ende 2014 gebaut wurden [Mrd. Euro]",{"$f":"F101/'MOD-Berechnungen'!F$26","v":3.5755098719962302},{"$f":"G101/'MOD-Berechnungen'!G$26","v":4.658135724983139},{"$f":"H101/'MOD-Berechnungen'!H$26","v":5.2401681081357507},{"$f":"I101/'MOD-Berechnungen'!I$26","v":6.3359022956661999},{"$f":"J101/'MOD-Berechnungen'!J$26","v":7.1145978666777516},{"$f":"K101/'MOD-Berechnungen'!K$26","v":7.7017270730835241},{"$f":"L101/'MOD-Berechnungen'!L$26","v":7.5854957200498889},{"$f":"M101/'MOD-Berechnungen'!M$26","v":7.4955272269475968},{"$f":"N101/'MOD-Berechnungen'!N$26","v":7.4096377728267599},{"$f":"O101/'MOD-Berechnungen'!O$26","v":7.1771823569200279},{"$f":"P101/'MOD-Berechnungen'!P$26","v":6.8855752407211144},{"$f":"Q101/'MOD-Berechnungen'!Q$26","v":6.7499553798874974},{"$f":"R101/'MOD-Berechnungen'!R$26","v":6.478595020981575},{"$f":"S101/'MOD-Berechnungen'!S$26","v":6.1971055556721186},{"$f":"T101/'MOD-Berechnungen'!T$26","v":5.9368382736050673},{"$f":"U101/'MOD-Berechnungen'!U$26","v":5.5449188506387035},{"$f":"V101/'MOD-Berechnungen'!V$26","v":5.0419312131613383},{"$f":"W101/'MOD-Berechnungen'!W$26","v":4.555283147590317},{"$f":"X101/'MOD-Berechnungen'!X$26","v":4.0679159186101046},{"$f":"Y101/'MOD-Berechnungen'!Y$26","v":3.6612638145444647},{"$f":"Z101/'MOD-Berechnungen'!Z$26","v":2.969540777761345},{"$f":"AA101/'MOD-Berechnungen'!AA$26","v":2.0582015725153524},{"$f":"AB101/'MOD-Berechnungen'!AB$26","v":1.1236613035838823},{"$f":"AC101/'MOD-Berechnungen'!AC$26","v":0.61255585745677099},{"$f":"AD101/'MOD-Berechnungen'!AD$26","v":0.38376408214483143},{"$f":"AE101/'MOD-Berechnungen'!AE$26","v":0.18231488063309645},"v2.1.15","v2.1.15"]
[112,null,null,null,"Umlage (Referenz)",{"$f":"F102/'MOD-Berechnungen'!F$26","v":2.3241602383245321},{"$f":"G102/'MOD-Berechnungen'!G$26","v":3.9255199392558908},{"$f":"H102/'MOD-Berechnungen'!H$26","v":3.9161438709679381},{"$f":"I102/'MOD-Berechnungen'!I$26","v":5.6681764641452279},{"$f":"J102/'MOD-Berechnungen'!J$26","v":6.642777281567696},{"$f":"K102/'MOD-Berechnungen'!K$26","v":6.548613107356247},{"$f":"L102/'MOD-Berechnungen'!L$26","v":6.6291032365035196},{"$f":"M102/'MOD-Berechnungen'!M$26","v":7.0703268348267603},{"$f":"N102/'MOD-Berechnungen'!N$26","v":6.8824817852817173},{"$f":"O102/'MOD-Berechnungen'!O$26","v":6.405925003395339},{"$f":"P102/'MOD-Berechnungen'!P$26","v":6.6562297424602779},{"$f":"Q102/'MOD-Berechnungen'!Q$26","v":6.7163334946924556},{"$f":"R102/'MOD-Berechnungen'!R$26","v":6.3026189924741587},{"$f":"S102/'MOD-Berechnungen'!S$26","v":6.0451764468827527},{"$f":"T102/'MOD-Berechnungen'!T$26","v":5.8927996935463218},{"$f":"U102/'MOD-Berechnungen'!U$26","v":5.6366461710707023},{"$f":"V102/'MOD-Berechnungen'!V$26","v":5.2246585030802644},{"$f":"W102/'MOD-Berechnungen'!W$26","v":4.7278833158208275},{"$f":"X102/'MOD-Berechnungen'!X$26","v":4.3571939334651253},{"$f":"Y102/'MOD-Berechnungen'!Y$26","v":3.9559831838897295},{"$f":"Z102/'MOD-Berechnungen'!Z$26","v":3.4855809001737272},{"$f":"AA102/'MOD-Berechnungen'!AA$26","v":2.8116704446214755},{"$f":"AB102/'MOD-Berechnungen'!AB$26","v":2.1867484402541661},{"$f":"AC102/'MOD-Berechnungen'!AC$26","v":1.8858993998609959},{"$f":"AD102/'MOD-Berechnungen'!AD$26","v":1.7870287540230159},{"$f":"AE102/'MOD-Berechnungen'!AE$26","v":1.6627689085675501},"v2.1.15","v2.1.15"]
[113,null,null,null,"Umlage (Prognose)",{"$f":"F103/'MOD-Berechnungen'!F$26","v":2.3241602383245321},{"$f":"G103/'MOD-Berechnungen'!G$26","v":3.9255199392558908},{"$f":"H103/'MOD-Berechnungen'!H$26","v":3.9161438709679381},{"$f":"I103/'MOD-Berechnungen'!I$26","v":5.6681764641452279},{"$f":"J103/'MOD-Berechnungen'!J$26","v":6.642777281567696},{"$f":"K103/'MOD-Berechnungen'!K$26","v":6.548613107356247},{"$f":"L103/'MOD-Berechnungen'!L$26","v":6.6291032365035196},{"$f":"M103/'MOD-Berechnungen'!M$26","v":7.0703268348267603},{"$f":"N103/'MOD-Berechnungen'!N$26","v":6.8824817852817173},{"$f":"O103/'MOD-Berechnungen'!O$26","v":6.405925003395339},{"$f":"P103/'MOD-Berechnungen'!P$26","v":6.6562297424602779},{"$f":"Q103/'MOD-Berechnungen'!Q$26","v":7.664806761022156},{"$f":"R103/'MOD-Berechnungen'!R$26","v":6.3026189924741587},{"$f":"S103/'MOD-Berechnungen'!S$26","v":6.0451764468827527},{"$f":"T103/'MOD-Berechnungen'!T$26","v":5.8927996935463218},{"$f":"U103/'MOD-Berechnungen'!U$26","v":5.6366461710707023},{"$f":"V103/'MOD-Berechnungen'!V$26","v":5.2246585030802644},{"$f":"W103/'MOD-Berechnungen'!W$26","v":4.7278833158208275},{"$f":"X103/'MOD-Berechnungen'!X$26","v":4.3571939334651253},{"$f":"Y103/'MOD-Berechnungen'!Y$26","v":3.9559831838897295},{"$f":"Z103/'MOD-Berechnungen'!Z$26","v":3.4855809001737272},{"$f":"AA103/'MOD-Berechnungen'!AA$26","v":2.8116704446214755},{"$f":"AB103/'MOD-Berechnungen'!AB$26","v":2.1867484402541661},{"$f":"AC103/'MOD-Berechnungen'!AC$26","v":1.8858993998609959},{"$f":"AD103/'MOD-Berechnungen'!AD$26","v":1.7870287540230159},{"$f":"AE103/'MOD-Berechnungen'!AE$26","v":1.6627689085675501},"v2.1.15","v2.1.15"]
[114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[115,null,null,null,"Umlageanteile  [ct/kWh] für Übersichtsgrafik, real oder nominal je nach Schalterstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[116,null,null,null,"Einnahmen der Anlagenbetreiber gemäß Vergütungssatz (Baujahr > 2014)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F96,'GrD-Grafikdaten'!F106)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G96,'GrD-Grafikdaten'!G106)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H96,'GrD-Grafikdaten'!H106)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I96,'GrD-Grafikdaten'!I106)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J96,'GrD-Grafikdaten'!J106)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K96,'GrD-Grafikdaten'!K106)","v":0.27939409073691407},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L96,'GrD-Grafikdaten'!L106)","v":0.74797465106385286},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M96,'GrD-Grafikdaten'!M106)","v":1.2805310179150269},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N96,'GrD-Grafikdaten'!N106)","v":1.7669941137269769},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O96,'GrD-Grafikdaten'!O106)","v":2.1718082566009049},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P96,'GrD-Grafikdaten'!P106)","v":2.4621190798601065},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q96,'GrD-Grafikdaten'!Q106)","v":2.6263576687247876},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R96,'GrD-Grafikdaten'!R106)","v":2.8057764304930966},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S96,'GrD-Grafikdaten'!S106)","v":3.0082440513299313},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T96,'GrD-Grafikdaten'!T106)","v":3.2076859027194429},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U96,'GrD-Grafikdaten'!U106)","v":3.5123146646444816},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V96,'GrD-Grafikdaten'!V106)","v":3.7598137231779365},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W96,'GrD-Grafikdaten'!W106)","v":3.8580928616487689},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X96,'GrD-Grafikdaten'!X106)","v":4.1161956113634455},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y96,'GrD-Grafikdaten'!Y106)","v":4.2995152576174815},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z96,'GrD-Grafikdaten'!Z106)","v":4.6283450865610769},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA96,'GrD-Grafikdaten'!AA106)","v":4.9557803411302022},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB96,'GrD-Grafikdaten'!AB106)","v":5.2837702046254735},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC96,'GrD-Grafikdaten'!AC106)","v":5.6112049281007854},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD96,'GrD-Grafikdaten'!AD106)","v":5.8505276038860154},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE96,'GrD-Grafikdaten'!AE106)","v":6.0551629830190583},"v2.1.15","v2.1.43"]
[117,null,null,null,"Einnahmen aus Vermarktung",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F97,'GrD-Grafikdaten'!F107)","v":-1.1143275278744671},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G97,'GrD-Grafikdaten'!G107)","v":-1.1481771217342542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H97,'GrD-Grafikdaten'!H107)","v":-1.4749351709875336},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I97,'GrD-Grafikdaten'!I107)","v":-1.6337029152159672},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J97,'GrD-Grafikdaten'!J107)","v":-1.4657694443600116},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K97,'GrD-Grafikdaten'!K107)","v":-1.4328005764190632},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L97,'GrD-Grafikdaten'!L107)","v":-1.4095609981357589},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M97,'GrD-Grafikdaten'!M107)","v":-1.3270921153532014},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N97,'GrD-Grafikdaten'!N107)","v":-1.6104835267042028},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O97,'GrD-Grafikdaten'!O107)","v":-2.2002230961690588},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P97,'GrD-Grafikdaten'!P107)","v":-2.539085556155213},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q97,'GrD-Grafikdaten'!Q107)","v":-3.0064893033461684},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R97,'GrD-Grafikdaten'!R107)","v":-3.1884857543777225},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S97,'GrD-Grafikdaten'!S107)","v":-3.3861910776116924},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T97,'GrD-Grafikdaten'!T107)","v":-3.4986287901690329},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U97,'GrD-Grafikdaten'!U107)","v":-3.6650468735714514},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V97,'GrD-Grafikdaten'!V107)","v":-3.8204680090841494},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W97,'GrD-Grafikdaten'!W107)","v":-3.9434116938119752},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X97,'GrD-Grafikdaten'!X107)","v":-4.0895429163793375},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y97,'GrD-Grafikdaten'!Y107)","v":-4.2750233234763444},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z97,'GrD-Grafikdaten'!Z107)","v":-4.3550198944042551},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA97,'GrD-Grafikdaten'!AA107)","v":-4.3906753502354396},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB97,'GrD-Grafikdaten'!AB107)","v":-4.3488454736059463},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC97,'GrD-Grafikdaten'!AC107)","v":-4.4168221486126518},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD97,'GrD-Grafikdaten'!AD107)","v":-4.4929282162734099},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE97,'GrD-Grafikdaten'!AE107)","v":-4.5790516085722848},"v2.1.15","v2.1.43"]
[118,null,null,null,"Liquiditätsreserve",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F98,'GrD-Grafikdaten'!F108)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G98,'GrD-Grafikdaten'!G108)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H98,'GrD-Grafikdaten'!H108)","v":9.9363640268897269E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I98,'GrD-Grafikdaten'!I108)","v":0.41882948767683209},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J98,'GrD-Grafikdaten'!J108)","v":0.51450044762037139},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K98,'GrD-Grafikdaten'!K108)","v":0.595920276595305},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L98,'GrD-Grafikdaten'!L108)","v":0.63929419896443596},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M98,'GrD-Grafikdaten'!M108)","v":0.4198864352684139},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N98,'GrD-Grafikdaten'!N108)","v":0.4372720453181993},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O98,'GrD-Grafikdaten'!O108)","v":0.42087878819618457},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P98,'GrD-Grafikdaten'!P108)","v":0.54603990988413686},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q98,'GrD-Grafikdaten'!Q108)","v":0.38893280192826085},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R98,'GrD-Grafikdaten'!R108)","v":0.37803860513576398},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S98,'GrD-Grafikdaten'!S108)","v":0.36652034918818938},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T98,'GrD-Grafikdaten'!T108)","v":0.3609099011877554},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U98,'GrD-Grafikdaten'!U108)","v":0.34949447218509982},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V98,'GrD-Grafikdaten'!V108)","v":0.32725733445349309},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W98,'GrD-Grafikdaten'!W108)","v":0.29836562467276173},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X98,'GrD-Grafikdaten'!X108)","v":0.27656539833138288},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y98,'GrD-Grafikdaten'!Y108)","v":0.25238101411089742},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z98,'GrD-Grafikdaten'!Z108)","v":0.22250076030242241},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA98,'GrD-Grafikdaten'!AA108)","v":0.17823659055629071},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB98,'GrD-Grafikdaten'!AB108)","v":0.13545890574382027},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC98,'GrD-Grafikdaten'!AC108)","v":0.11454217594772453},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD98,'GrD-Grafikdaten'!AD108)","v":0.10794511639618161},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE98,'GrD-Grafikdaten'!AE108)","v":0.10010658371742867},"v2.1.15","v2.1.43"]
[119,null,null,null,"Kontostand des Vorjahres",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F99,'GrD-Grafikdaten'!F109)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G99,'GrD-Grafikdaten'!G109)","v":0.27301911687690317},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H99,'GrD-Grafikdaten'!H109)","v":0.18051501743452761},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I99,'GrD-Grafikdaten'!I109)","v":0.66987563555484619},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J99,'GrD-Grafikdaten'!J109)","v":0.580495076175914},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K99,'GrD-Grafikdaten'!K109)","v":-0.38512304254835578},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L99,'GrD-Grafikdaten'!L109)","v":-0.69271211027684976},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M99,'GrD-Grafikdaten'!M109)","v":-0.55509788074223432},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N99,'GrD-Grafikdaten'!N109)","v":-0.94436923548353968},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O99,'GrD-Grafikdaten'!O109)","v":-1.0296002547372551},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P99,'GrD-Grafikdaten'!P109)","v":-0.61546559483866781},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q99,'GrD-Grafikdaten'!Q109)","v":1.0253293779747727},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R99,'GrD-Grafikdaten'!R109)","v":-8.8169637770651177E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S99,'GrD-Grafikdaten'!S109)","v":-5.9062897839917118E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T99,'GrD-Grafikdaten'!T109)","v":-2.7856073031483422E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U99,'GrD-Grafikdaten'!U109)","v":-1.1049554951432609E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V99,'GrD-Grafikdaten'!V109)","v":1.7014419280944448E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W99,'GrD-Grafikdaten'!W109)","v":5.4799469674337825E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X99,'GrD-Grafikdaten'!X109)","v":9.5983160518170282E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y99,'GrD-Grafikdaten'!Y109)","v":0.13234873872447925},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z99,'GrD-Grafikdaten'!Z109)","v":0.17498955224041379},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA99,'GrD-Grafikdaten'!AA109)","v":0.21283784258962923},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB99,'GrD-Grafikdaten'!AB109)","v":0.26062657934930045},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC99,'GrD-Grafikdaten'!AC109)","v":0.29938895154794476},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD99,'GrD-Grafikdaten'!AD109)","v":0.32717026264709892},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE99,'GrD-Grafikdaten'!AE109)","v":0.34148006838636724},"v2.1.15","v2.1.43"]
[120,null,null,null,"Sonstige Effekte*\n*vermiedene Netzentgelte, Grünstromprivileg, sonstige Kosten",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F100,'GrD-Grafikdaten'!F110)","v":1.2621203479080452E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G100,'GrD-Grafikdaten'!G110)","v":0.21705777646400023},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H100,'GrD-Grafikdaten'!H110)","v":-2.030389836889188E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I100,'GrD-Grafikdaten'!I110)","v":-7.6196695631972927E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J100,'GrD-Grafikdaten'!J110)","v":-7.2646252065796002E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K100,'GrD-Grafikdaten'!K110)","v":-0.15408666759749157},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L100,'GrD-Grafikdaten'!L110)","v":-0.19539192604954267},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M100,'GrD-Grafikdaten'!M110)","v":-0.23263388338516494},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N100,'GrD-Grafikdaten'!N110)","v":-0.17237399192742237},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O100,'GrD-Grafikdaten'!O110)","v":-0.1341210474154646},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P100,'GrD-Grafikdaten'!P110)","v":-8.0430990471640276E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q100,'GrD-Grafikdaten'!Q110)","v":-9.1627781152199481E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R100,'GrD-Grafikdaten'!R110)","v":-9.1173971009075747E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S100,'GrD-Grafikdaten'!S110)","v":-9.076244341448475E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T100,'GrD-Grafikdaten'!T110)","v":-8.9552998557748398E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U100,'GrD-Grafikdaten'!U110)","v":-8.5414087660819801E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V100,'GrD-Grafikdaten'!V110)","v":-8.0818514663376195E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W100,'GrD-Grafikdaten'!W110)","v":-7.3413452227120396E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X100,'GrD-Grafikdaten'!X110)","v":-6.8443671546484924E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y100,'GrD-Grafikdaten'!Y110)","v":-6.7187826925669755E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z100,'GrD-Grafikdaten'!Z110)","v":-6.2946590847955911E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA100,'GrD-Grafikdaten'!AA110)","v":-5.5318348919976223E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB100,'GrD-Grafikdaten'!AB110)","v":-4.0898223185895997E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC100,'GrD-Grafikdaten'!AC110)","v":-3.9865701485253507E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD100,'GrD-Grafikdaten'!AD110)","v":-3.8308275870561202E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE100,'GrD-Grafikdaten'!AE110)","v":-3.9023261135325761E-2},"v2.1.15","v2.1.43"]
[121,null,null,null,"Einnahmen der Anlagenbetreiber gemäß Vergütungssatz (Baujahr < 2015)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F101,'GrD-Grafikdaten'!F111)","v":3.149123966277187},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G101,'GrD-Grafikdaten'!G111)","v":4.1888003025421927},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H101,'GrD-Grafikdaten'!H111)","v":4.8064331813660583},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I101,'GrD-Grafikdaten'!I111)","v":5.8986442334188212},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J101,'GrD-Grafikdaten'!J111)","v":6.6832122779814043},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K101,'GrD-Grafikdaten'!K111)","v":7.2564457942316256},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L101,'GrD-Grafikdaten'!L111)","v":7.2541384630335219},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M101,'GrD-Grafikdaten'!M111)","v":7.2756215651412051},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N101,'GrD-Grafikdaten'!N111)","v":7.3001357367751343},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O101,'GrD-Grafikdaten'!O111)","v":7.1771823569200279},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P101,'GrD-Grafikdaten'!P111)","v":6.9888588693319305},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q101,'GrD-Grafikdaten'!Q111)","v":6.9539727812445955},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R101,'GrD-Grafikdaten'!R111)","v":6.7745267138231018},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S101,'GrD-Grafikdaten'!S111)","v":6.5773819561660698},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T101,'GrD-Grafikdaten'!T111)","v":6.395660905803263},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U101,'GrD-Grafikdaten'!U111)","v":6.0630541663394544},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V101,'GrD-Grafikdaten'!V111)","v":5.5957617081278066},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W101,'GrD-Grafikdaten'!W111)","v":5.131492695603022},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X101,'GrD-Grafikdaten'!X111)","v":4.6512142820854248},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y101,'GrD-Grafikdaten'!Y111)","v":4.2490461279661558},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z101,'GrD-Grafikdaten'!Z111)","v":3.4979674037315069},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA101,'GrD-Grafikdaten'!AA111)","v":2.4608232006300583},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB101,'GrD-Grafikdaten'!AB111)","v":1.36362192123004},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC101,'GrD-Grafikdaten'!AC111)","v":0.75451918779252902},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD101,'GrD-Grafikdaten'!AD111)","v":0.47979416152764903},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE101,'GrD-Grafikdaten'!AE111)","v":0.23135494864569683},"v2.1.15","v2.1.43"]
[122,null,null,null,"Umlage (Referenz)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F102,'GrD-Grafikdaten'!F112)","v":2.0469999999999997},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G102,'GrD-Grafikdaten'!G112)","v":3.5300000000000007},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H102,'GrD-Grafikdaten'!H112)","v":3.5920000000000005},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I102,'GrD-Grafikdaten'!I112)","v":5.2769999999999992},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J102,'GrD-Grafikdaten'!J112)","v":6.2399999999999993},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K102,'GrD-Grafikdaten'!K112)","v":6.169999999999999},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L102,'GrD-Grafikdaten'!L112)","v":6.3395240783319453},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M102,'GrD-Grafikdaten'!M112)","v":6.8628958089997445},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N102,'GrD-Grafikdaten'!N112)","v":6.7807702318046488},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O102,'GrD-Grafikdaten'!O112)","v":6.405925003395339},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P102,'GrD-Grafikdaten'!P112)","v":6.7560731885971812},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q102,'GrD-Grafikdaten'!Q112)","v":6.9193346745695328},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R102,'GrD-Grafikdaten'!R112)","v":6.5905123862945132},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S102,'GrD-Grafikdaten'!S112)","v":6.4161299378180967},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T102,'GrD-Grafikdaten'!T112)","v":6.3482188479521957},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U102,'GrD-Grafikdaten'!U112)","v":6.1633527869853317},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V102,'GrD-Grafikdaten'!V112)","v":5.7985606612926555},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W102,'GrD-Grafikdaten'!W112)","v":5.3259255055597947},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X102,'GrD-Grafikdaten'!X112)","v":4.9819718643726008},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y102,'GrD-Grafikdaten'!Y112)","v":4.5910799880170003},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z102,'GrD-Grafikdaten'!Z112)","v":4.1058363175832095},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA102,'GrD-Grafikdaten'!AA112)","v":3.3616842757507657},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB102,'GrD-Grafikdaten'!AB112)","v":2.6537339141567919},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC102,'GrD-Grafikdaten'!AC112)","v":2.3229673932910782},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD102,'GrD-Grafikdaten'!AD112)","v":2.2342006523129743},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE102,'GrD-Grafikdaten'!AE112)","v":2.1100297140609401},"v2.1.15","v2.1.43"]
[123,null,null,null,"Umlage (Prognose)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F103,'GrD-Grafikdaten'!F113)","v":2.0469999999999997},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G103,'GrD-Grafikdaten'!G113)","v":3.5300000000000007},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H103,'GrD-Grafikdaten'!H113)","v":3.5920000000000005},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I103,'GrD-Grafikdaten'!I113)","v":5.2769999999999992},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J103,'GrD-Grafikdaten'!J113)","v":6.2399999999999993},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K103,'GrD-Grafikdaten'!K113)","v":6.169999999999999},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L103,'GrD-Grafikdaten'!L113)","v":6.3395240783319453},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M103,'GrD-Grafikdaten'!M113)","v":6.8628958089997445},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N103,'GrD-Grafikdaten'!N113)","v":6.7807702318046488},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O103,'GrD-Grafikdaten'!O113)","v":6.405925003395339},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P103,'GrD-Grafikdaten'!P113)","v":6.7560731885971812},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q103,'GrD-Grafikdaten'!Q113)","v":7.8964755453740487},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R103,'GrD-Grafikdaten'!R113)","v":6.5905123862945132},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S103,'GrD-Grafikdaten'!S113)","v":6.4161299378180967},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T103,'GrD-Grafikdaten'!T113)","v":6.3482188479521957},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U103,'GrD-Grafikdaten'!U113)","v":6.1633527869853317},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V103,'GrD-Grafikdaten'!V113)","v":5.7985606612926555},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W103,'GrD-Grafikdaten'!W113)","v":5.3259255055597947},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X103,'GrD-Grafikdaten'!X113)","v":4.9819718643726008},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y103,'GrD-Grafikdaten'!Y113)","v":4.5910799880170003},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z103,'GrD-Grafikdaten'!Z113)","v":4.1058363175832095},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA103,'GrD-Grafikdaten'!AA113)","v":3.3616842757507657},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB103,'GrD-Grafikdaten'!AB113)","v":2.6537339141567919},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC103,'GrD-Grafikdaten'!AC113)","v":2.3229673932910782},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD103,'GrD-Grafikdaten'!AD113)","v":2.2342006523129743},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE103,'GrD-Grafikdaten'!AE113)","v":2.1100297140609401},"v2.1.15","v2.1.43"]
[124]
[125]
[126]
[127]
[128,null,null,null,"Differenz zu Referenz-Szenario (ct/kWh, Mrd. Euro) für Ergebnistabelle"]
[129,null,null,null,"Umlage",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F52-F8,F70-F26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G52-G8,G70-G26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H52-H8,H70-H26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I52-I8,I70-I26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J52-J8,J70-J26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K52-K8,K70-K26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L52-L8,L70-L26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M52-M8,M70-M26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N52-N8,N70-N26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O52-O8,O70-O26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P52-P8,P70-P26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q52-Q8,Q70-Q26)","v":0.97714087080451595},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R52-R8,R70-R26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S52-S8,S70-S26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T52-T8,T70-T26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U52-U8,U70-U26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V52-V8,V70-V26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W52-W8,W70-W26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X52-X8,X70-X26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y52-Y8,Y70-Y26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z52-Z8,Z70-Z26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA52-AA8,AA70-AA26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB52-AB8,AB70-AB26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC52-AC8,AC70-AC26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD52-AD8,AD70-AD26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE52-AE8,AE70-AE26)","v":0},null,"v2.1.19","Je nach Schalterstellung werden nominale oder reale Werte verwendet"]
[130,null,null,null,"Förderung Wasser",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F53-F9,F71-F27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G53-G9,G71-G27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H53-H9,H71-H27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I53-I9,I71-I27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J53-J9,J71-J27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K53-K9,K71-K27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L53-L9,L71-L27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M53-M9,M71-M27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N53-N9,N71-N27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O53-O9,O71-O27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P53-P9,P71-P27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q53-Q9,Q71-Q27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R53-R9,R71-R27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S53-S9,S71-S27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T53-T9,T71-T27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U53-U9,U71-U27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V53-V9,V71-V27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W53-W9,W71-W27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X53-X9,X71-X27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y53-Y9,Y71-Y27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z53-Z9,Z71-Z27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA53-AA9,AA71-AA27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB53-AB9,AB71-AB27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC53-AC9,AC71-AC27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD53-AD9,AD71-AD27)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE53-AE9,AE71-AE27)","v":0},null,"v2.1.19"]
[131,null,null,null,"Förderung Gase",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F54-F10,F72-F28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G54-G10,G72-G28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H54-H10,H72-H28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I54-I10,I72-I28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J54-J10,J72-J28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K54-K10,K72-K28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L54-L10,L72-L28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M54-M10,M72-M28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N54-N10,N72-N28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O54-O10,O72-O28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P54-P10,P72-P28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q54-Q10,Q72-Q28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R54-R10,R72-R28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S54-S10,S72-S28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T54-T10,T72-T28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U54-U10,U72-U28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V54-V10,V72-V28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W54-W10,W72-W28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X54-X10,X72-X28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y54-Y10,Y72-Y28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z54-Z10,Z72-Z28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA54-AA10,AA72-AA28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB54-AB10,AB72-AB28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC54-AC10,AC72-AC28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD54-AD10,AD72-AD28)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE54-AE10,AE72-AE28)","v":0},null,"v2.1.19"]
[132,null,null,null,"Förderung Biomasse",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F55-F11,F73-F29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G55-G11,G73-G29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H55-H11,H73-H29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I55-I11,I73-I29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J55-J11,J73-J29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K55-K11,K73-K29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L55-L11,L73-L29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M55-M11,M73-M29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N55-N11,N73-N29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O55-O11,O73-O29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P55-P11,P73-P29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q55-Q11,Q73-Q29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R55-R11,R73-R29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S55-S11,S73-S29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T55-T11,T73-T29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U55-U11,U73-U29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V55-V11,V73-V29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W55-W11,W73-W29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X55-X11,X73-X29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y55-Y11,Y73-Y29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z55-Z11,Z73-Z29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA55-AA11,AA73-AA29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB55-AB11,AB73-AB29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC55-AC11,AC73-AC29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD55-AD11,AD73-AD29)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE55-AE11,AE73-AE29)","v":0},null,"v2.1.19"]
[133,null,null,null,"Förderung Geothermie",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F56-F12,F74-F30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G56-G12,G74-G30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H56-H12,H74-H30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I56-I12,I74-I30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J56-J12,J74-J30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K56-K12,K74-K30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L56-L12,L74-L30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M56-M12,M74-M30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N56-N12,N74-N30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O56-O12,O74-O30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P56-P12,P74-P30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q56-Q12,Q74-Q30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R56-R12,R74-R30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S56-S12,S74-S30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T56-T12,T74-T30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U56-U12,U74-U30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V56-V12,V74-V30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W56-W12,W74-W30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X56-X12,X74-X30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y56-Y12,Y74-Y30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z56-Z12,Z74-Z30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA56-AA12,AA74-AA30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB56-AB12,AB74-AB30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC56-AC12,AC74-AC30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD56-AD12,AD74-AD30)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE56-AE12,AE74-AE30)","v":0},null,"v2.1.19"]
[134,null,null,null,"Förderung Wind Onshore",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F57-F13,F75-F31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G57-G13,G75-G31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H57-H13,H75-H31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I57-I13,I75-I31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J57-J13,J75-J31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K57-K13,K75-K31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L57-L13,L75-L31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M57-M13,M75-M31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N57-N13,N75-N31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O57-O13,O75-O31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P57-P13,P75-P31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q57-Q13,Q75-Q31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R57-R13,R75-R31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S57-S13,S75-S31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T57-T13,T75-T31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U57-U13,U75-U31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V57-V13,V75-V31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W57-W13,W75-W31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X57-X13,X75-X31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y57-Y13,Y75-Y31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z57-Z13,Z75-Z31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA57-AA13,AA75-AA31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB57-AB13,AB75-AB31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC57-AC13,AC75-AC31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD57-AD13,AD75-AD31)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE57-AE13,AE75-AE31)","v":0},null,"v2.1.19"]
[135,null,null,null,"Förderung Wind Offshore",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F58-F14,F76-F32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G58-G14,G76-G32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H58-H14,H76-H32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I58-I14,I76-I32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J58-J14,J76-J32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K58-K14,K76-K32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L58-L14,L76-L32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M58-M14,M76-M32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N58-N14,N76-N32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O58-O14,O76-O32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P58-P14,P76-P32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q58-Q14,Q76-Q32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R58-R14,R76-R32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S58-S14,S76-S32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T58-T14,T76-T32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U58-U14,U76-U32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V58-V14,V76-V32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W58-W14,W76-W32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X58-X14,X76-X32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y58-Y14,Y76-Y32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z58-Z14,Z76-Z32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA58-AA14,AA76-AA32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB58-AB14,AB76-AB32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC58-AC14,AC76-AC32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD58-AD14,AD76-AD32)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE58-AE14,AE76-AE32)","v":0},null,"v2.1.19"]
[136,null,null,null,"Förderung Solar",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F59-F15,F77-F33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G59-G15,G77-G33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H59-H15,H77-H33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I59-I15,I77-I33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J59-J15,J77-J33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K59-K15,K77-K33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L59-L15,L77-L33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M59-M15,M77-M33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N59-N15,N77-N33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O59-O15,O77-O33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P59-P15,P77-P33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q59-Q15,Q77-Q33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R59-R15,R77-R33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S59-S15,S77-S33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T59-T15,T77-T33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U59-U15,U77-U33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V59-V15,V77-V33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W59-W15,W77-W33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X59-X15,X77-X33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y59-Y15,Y77-Y33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z59-Z15,Z77-Z33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA59-AA15,AA77-AA33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB59-AB15,AB77-AB33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC59-AC15,AC77-AC33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD59-AD15,AD77-AD33)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE59-AE15,AE77-AE33)","v":0},null,"v2.1.19"]
[137,null,null,null,"Belastung nichtprivilegierter Letztverbrauch",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F60-F16,F78-F34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G60-G16,G78-G34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H60-H16,H78-H34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I60-I16,I78-I34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J60-J16,J78-J34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K60-K16,K78-K34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L60-L16,L78-L34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M60-M16,M78-M34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N60-N16,N78-N34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O60-O16,O78-O34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P60-P16,P78-P34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q60-Q16,Q78-Q34)","v":3.3763208554342654},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R60-R16,R78-R34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S60-S16,S78-S34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T60-T16,T78-T34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U60-U16,U78-U34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V60-V16,V78-V34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W60-W16,W78-W34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X60-X16,X78-X34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y60-Y16,Y78-Y34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z60-Z16,Z78-Z34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA60-AA16,AA78-AA34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB60-AB16,AB78-AB34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC60-AC16,AC78-AC34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD60-AD16,AD78-AD34)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE60-AE16,AE78-AE34)","v":0},null,"v2.1.19"]
[138,null,null,null,"Belastung privilegierter Letztverbrauch",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F61-F17,F79-F35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G61-G17,G79-G35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H61-H17,H79-H35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I61-I17,I79-I35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J61-J17,J79-J35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K61-K17,K79-K35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L61-L17,L79-L35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M61-M17,M79-M35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N61-N17,N79-N35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O61-O17,O79-O35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P61-P17,P79-P35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q61-Q17,Q79-Q35)","v":6.3881999489034669E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R61-R17,R79-R35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S61-S17,S79-S35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T61-T17,T79-T35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U61-U17,U79-U35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V61-V17,V79-V35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W61-W17,W79-W35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X61-X17,X79-X35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y61-Y17,Y79-Y35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z61-Z17,Z79-Z35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA61-AA17,AA79-AA35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB61-AB17,AB79-AB35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC61-AC17,AC79-AC35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD61-AD17,AD79-AD35)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE61-AE17,AE79-AE35)","v":0},null,"v2.1.19"]
[139,null,null,null,"Belastung Eigenverbrauch",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F62-F18,F80-F36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G62-G18,G80-G36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H62-H18,H80-H36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I62-I18,I80-I36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J62-J18,J80-J36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K62-K18,K80-K36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L62-L18,L80-L36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M62-M18,M80-M36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N62-N18,N80-N36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O62-O18,O80-O36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P62-P18,P80-P36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q62-Q18,Q80-Q36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R62-R18,R80-R36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S62-S18,S80-S36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T62-T18,T80-T36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U62-U18,U80-U36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V62-V18,V80-V36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W62-W18,W80-W36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X62-X18,X80-X36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y62-Y18,Y80-Y36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z62-Z18,Z80-Z36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA62-AA18,AA80-AA36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB62-AB18,AB80-AB36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC62-AC18,AC80-AC36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD62-AD18,AD80-AD36)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE62-AE18,AE80-AE36)","v":0},null,"v2.1.19"]
[140,null,null,null,"Strompreis (Future)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F63-F19,F81-F37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G63-G19,G81-G37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H63-H19,H81-H37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I63-I19,I81-I37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J63-J19,J81-J37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K63-K19,K81-K37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L63-L19,L81-L37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M63-M19,M81-M37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N63-N19,N81-N37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O63-O19,O81-O37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P63-P19,P81-P37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q63-Q19,Q81-Q37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R63-R19,R81-R37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S63-S19,S81-S37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T63-T19,T81-T37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U63-U19,U81-U37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V63-V19,V81-V37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W63-W19,W81-W37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X63-X19,X81-X37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y63-Y19,Y81-Y37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z63-Z19,Z81-Z37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA63-AA19,AA81-AA37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB63-AB19,AB81-AB37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC63-AC19,AC81-AC37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD63-AD19,AD81-AD37)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE63-AE19,AE81-AE37)","v":0},null,"v2.1.19"]
[141,null,null,null,"Summe Strompreis + Umlage",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F64-F20,F82-F38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G64-G20,G82-G38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H64-H20,H82-H38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I64-I20,I82-I38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J64-J20,J82-J38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K64-K20,K82-K38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L64-L20,L82-L38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M64-M20,M82-M38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N64-N20,N82-N38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O64-O20,O82-O38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P64-P20,P82-P38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q64-Q20,Q82-Q38)","v":0.97714087080451684},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R64-R20,R82-R38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S64-S20,S82-S38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T64-T20,T82-T38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U64-U20,U82-U38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V64-V20,V82-V38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W64-W20,W82-W38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X64-X20,X82-X38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y64-Y20,Y82-Y38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z64-Z20,Z82-Z38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA64-AA20,AA82-AA38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB64-AB20,AB82-AB38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC64-AC20,AC82-AC38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD64-AD20,AD82-AD38)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE64-AE20,AE82-AE38)","v":0},null,"v2.1.19"]
[142]
[143]
[144]
[145,null,null,null,"Daten für Strompreis+Umlage Grafik",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.16","v2.1.16"]
[146,null,null,null,"Summe Strompreis + Umlage",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F64,'GrD-Grafikdaten'!F82)","v":7.4120479999999995},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G64,'GrD-Grafikdaten'!G82)","v":8.6039089999999998},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H64,'GrD-Grafikdaten'!H82)","v":9.1140000000000008},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I64,'GrD-Grafikdaten'!I82)","v":10.391999999999999},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J64,'GrD-Grafikdaten'!J82)","v":10.385},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K64,'GrD-Grafikdaten'!K82)","v":9.7369999999999983},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L64,'GrD-Grafikdaten'!L82)","v":9.4655240783319456},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M64,'GrD-Grafikdaten'!M82)","v":9.5378958089997443},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N64,'GrD-Grafikdaten'!N82)","v":10.002770231804648},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O64,'GrD-Grafikdaten'!O82)","v":11.033925003395339},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P64,'GrD-Grafikdaten'!P82)","v":11.690073188597182},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q64,'GrD-Grafikdaten'!Q82)","v":13.136199895374048},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R64,'GrD-Grafikdaten'!R82)","v":12.048953503794511},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S64,'GrD-Grafikdaten'!S82)","v":12.148554474743719},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T64,'GrD-Grafikdaten'!T82)","v":12.220404179458928},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U64,'GrD-Grafikdaten'!U82)","v":12.178201941389801},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V64,'GrD-Grafikdaten'!V82)","v":11.959032311582206},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W64,'GrD-Grafikdaten'!W82)","v":11.635034985551236},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X64,'GrD-Grafikdaten'!X82)","v":11.442792202835676},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y64,'GrD-Grafikdaten'!Y82)","v":11.206742961072859},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z64,'GrD-Grafikdaten'!Z82)","v":10.879533519693481},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA64,'GrD-Grafikdaten'!AA82)","v":10.296668209618147},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB64,'GrD-Grafikdaten'!AB82)","v":9.7533190998635195},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC64,'GrD-Grafikdaten'!AC82)","v":9.5905314970072126},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD64,'GrD-Grafikdaten'!AD82)","v":9.6731856349120147},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE64,'GrD-Grafikdaten'!AE82)","v":9.7239429999860363},"v2.1.16","v2.1.16"]
[147,null,null,null,"Strompreis",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F63,'GrD-Grafikdaten'!F81)","v":5.3650479999999998},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G63,'GrD-Grafikdaten'!G81)","v":5.0739089999999996},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H63,'GrD-Grafikdaten'!H81)","v":5.5220000000000002},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I63,'GrD-Grafikdaten'!I81)","v":5.1150000000000002},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J63,'GrD-Grafikdaten'!J81)","v":4.1450000000000005},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K63,'GrD-Grafikdaten'!K81)","v":3.5670000000000002},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L63,'GrD-Grafikdaten'!L81)","v":3.1260000000000003},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M63,'GrD-Grafikdaten'!M81)","v":2.6749999999999998},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N63,'GrD-Grafikdaten'!N81)","v":3.222},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O63,'GrD-Grafikdaten'!O81)","v":4.6280000000000001},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P63,'GrD-Grafikdaten'!P81)","v":4.9340000000000002},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q63,'GrD-Grafikdaten'!Q81)","v":5.2397243499999986},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R63,'GrD-Grafikdaten'!R81)","v":5.4584411174999987},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S63,'GrD-Grafikdaten'!S81)","v":5.7324245369256221},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T63,'GrD-Grafikdaten'!T81)","v":5.8721853315067332},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U63,'GrD-Grafikdaten'!U81)","v":6.0148491544044704},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V63,'GrD-Grafikdaten'!V81)","v":6.1604716502895505},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W63,'GrD-Grafikdaten'!W81)","v":6.3091094799914424},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X63,'GrD-Grafikdaten'!X81)","v":6.4608203384630754},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y63,'GrD-Grafikdaten'!Y81)","v":6.6156629730558594},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z63,'GrD-Grafikdaten'!Z81)","v":6.7736972021102719},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA63,'GrD-Grafikdaten'!AA81)","v":6.9349839338673815},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB63,'GrD-Grafikdaten'!AB81)","v":7.0995851857067276},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC63,'GrD-Grafikdaten'!AC81)","v":7.2675641037161354},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD63,'GrD-Grafikdaten'!AD81)","v":7.43898498259904},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE63,'GrD-Grafikdaten'!AE81)","v":7.6139132859250962},"v2.1.16","v2.1.16"]
[148,null,null,null,"Umlage",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F52,'GrD-Grafikdaten'!F70)","v":2.0469999999999997},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G52,'GrD-Grafikdaten'!G70)","v":3.5300000000000007},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H52,'GrD-Grafikdaten'!H70)","v":3.5920000000000005},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I52,'GrD-Grafikdaten'!I70)","v":5.2769999999999992},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J52,'GrD-Grafikdaten'!J70)","v":6.2399999999999993},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K52,'GrD-Grafikdaten'!K70)","v":6.169999999999999},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L52,'GrD-Grafikdaten'!L70)","v":6.3395240783319453},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M52,'GrD-Grafikdaten'!M70)","v":6.8628958089997445},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N52,'GrD-Grafikdaten'!N70)","v":6.7807702318046488},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O52,'GrD-Grafikdaten'!O70)","v":6.405925003395339},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P52,'GrD-Grafikdaten'!P70)","v":6.7560731885971812},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q52,'GrD-Grafikdaten'!Q70)","v":7.8964755453740487},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R52,'GrD-Grafikdaten'!R70)","v":6.5905123862945132},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S52,'GrD-Grafikdaten'!S70)","v":6.4161299378180967},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T52,'GrD-Grafikdaten'!T70)","v":6.3482188479521957},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U52,'GrD-Grafikdaten'!U70)","v":6.1633527869853317},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V52,'GrD-Grafikdaten'!V70)","v":5.7985606612926555},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W52,'GrD-Grafikdaten'!W70)","v":5.3259255055597947},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X52,'GrD-Grafikdaten'!X70)","v":4.9819718643726008},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y52,'GrD-Grafikdaten'!Y70)","v":4.5910799880170003},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z52,'GrD-Grafikdaten'!Z70)","v":4.1058363175832095},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA52,'GrD-Grafikdaten'!AA70)","v":3.3616842757507657},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB52,'GrD-Grafikdaten'!AB70)","v":2.6537339141567919},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC52,'GrD-Grafikdaten'!AC70)","v":2.3229673932910782},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD52,'GrD-Grafikdaten'!AD70)","v":2.2342006523129743},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE52,'GrD-Grafikdaten'!AE70)","v":2.1100297140609401},"v2.1.16","v2.1.16"]
[149]
[150]
[151]
[152]
[153,null,null,null,"Stromverbrauch (TWh)"]
[154,null,null,null,"Nicht privilegierter Letztverbrauch",{"$f":"'MOD-Berechnungen'!F185","v":400.59500000000003},{"$f":"'MOD-Berechnungen'!G185","v":383.14973227999997},{"$f":"'MOD-Berechnungen'!H185","v":386.50834199999997},{"$f":"'MOD-Berechnungen'!I185","v":383.25856100000004},{"$f":"'MOD-Berechnungen'!J185","v":370.260447},{"$f":"'MOD-Berechnungen'!K185","v":350.71186199775002},{"$f":"'MOD-Berechnungen'!L185","v":355.81992107000013},{"$f":"'MOD-Berechnungen'!M185","v":342.69702431899992},{"$f":"'MOD-Berechnungen'!N185","v":343.43449980099996},{"$f":"'MOD-Berechnungen'!O185","v":344.29499200573338},{"$f":"'MOD-Berechnungen'!P185","v":344.16121049404217},{"$f":"'MOD-Berechnungen'!Q185","v":345.53061450130679},{"$f":"'MOD-Berechnungen'!R185","v":345.85466057824425},{"$f":"'MOD-Berechnungen'!S185","v":346.5082588369234},{"$f":"'MOD-Berechnungen'!T185","v":346.98956891172224},{"$f":"'MOD-Berechnungen'!U185","v":346.82612092419612},{"$f":"'MOD-Berechnungen'!V185","v":346.65603126836464},{"$f":"'MOD-Berechnungen'!W185","v":346.50880305305759},{"$f":"'MOD-Berechnungen'!X185","v":346.39825209976061},{"$f":"'MOD-Berechnungen'!Y185","v":346.42439174568199},{"$f":"'MOD-Berechnungen'!Z185","v":346.61122078830266},{"$f":"'MOD-Berechnungen'!AA185","v":346.80324243201801},{"$f":"'MOD-Berechnungen'!AB185","v":347.00111719418982},{"$f":"'MOD-Berechnungen'!AC185","v":346.96160955631314},{"$f":"'MOD-Berechnungen'!AD185","v":346.84472984929852},{"$f":"'MOD-Berechnungen'!AE185","v":346.62149390552565}]
[155,null,null,null,"Privilegierter Letztverbrauch",{"$f":"'MOD-Berechnungen'!F12","v":67.885999999999996},{"$f":"'MOD-Berechnungen'!G12","v":74.729966079999997},{"$f":"'MOD-Berechnungen'!H12","v":84.727446},{"$f":"'MOD-Berechnungen'!I12","v":96.225492000000003},{"$f":"'MOD-Berechnungen'!J12","v":106.52299099999999},{"$f":"'MOD-Berechnungen'!K12","v":110.247},{"$f":"'MOD-Berechnungen'!L12","v":103.9},{"$f":"'MOD-Berechnungen'!M12","v":114.145597},{"$f":"'MOD-Berechnungen'!N12","v":114.690017},{"$f":"'MOD-Berechnungen'!O12","v":113.926688},{"$f":"'MOD-Berechnungen'!P12","v":116.17166499999999},{"$f":"'MOD-Berechnungen'!Q12","v":115.41},{"$f":"'MOD-Berechnungen'!R12","v":114.57},{"$f":"'MOD-Berechnungen'!S12","v":113.96},{"$f":"'MOD-Berechnungen'!T12","v":113.13},{"$f":"'MOD-Berechnungen'!U12","v":113.13},{"$f":"'MOD-Berechnungen'!V12","v":113.13},{"$f":"'MOD-Berechnungen'!W12","v":113.13},{"$f":"'MOD-Berechnungen'!X12","v":113.13},{"$f":"'MOD-Berechnungen'!Y12","v":113.13},{"$f":"'MOD-Berechnungen'!Z12","v":113.13},{"$f":"'MOD-Berechnungen'!AA12","v":113.13},{"$f":"'MOD-Berechnungen'!AB12","v":113.13},{"$f":"'MOD-Berechnungen'!AC12","v":113.13},{"$f":"'MOD-Berechnungen'!AD12","v":113.13},{"$f":"'MOD-Berechnungen'!AE12","v":113.13}]
[156,null,null,null,"Eigenverbrauch (Bestand und Bestandsersatz, fossil)",{"$f":"'MOD-Berechnungen'!F13","v":66.919000000000011},{"$f":"'MOD-Berechnungen'!G13","v":54.256241999999979},{"$f":"'MOD-Berechnungen'!H13","v":62.173272999999973},{"$f":"'MOD-Berechnungen'!I13","v":52.680143000000065},{"$f":"'MOD-Berechnungen'!J13","v":44.33},{"$f":"'MOD-Berechnungen'!K13","v":57.291305999999999},{"$f":"'MOD-Berechnungen'!L13","v":48.547290999999994},{"$f":"'MOD-Berechnungen'!M13","v":60.951926519999994},{"$f":"'MOD-Berechnungen'!N13","v":61.173551851607797},{"$f":"'MOD-Berechnungen'!O13","v":69.750429999999994},{"$f":"'MOD-Berechnungen'!P13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!Q13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!R13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!S13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!T13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!U13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!V13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!W13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!X13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!Y13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!Z13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!AA13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!AB13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!AC13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!AD13","v":68.086641999999998},{"$f":"'MOD-Berechnungen'!AE13","v":68.086641999999998}]
[157,null,null,null,"Eigenverbrauch (Neuanlagen, EE und KWK)",{"$f":"'MOD-Berechnungen'!F14+'MOD-Berechnungen'!F265","v":0},{"$f":"'MOD-Berechnungen'!G14+'MOD-Berechnungen'!G265","v":0},{"$f":"'MOD-Berechnungen'!H14+'MOD-Berechnungen'!H265","v":0},{"$f":"'MOD-Berechnungen'!I14+'MOD-Berechnungen'!I265","v":0},{"$f":"'MOD-Berechnungen'!J14+'MOD-Berechnungen'!J265","v":0},{"$f":"'MOD-Berechnungen'!K14+'MOD-Berechnungen'!K265","v":0.34113800225000002},{"$f":"'MOD-Berechnungen'!L14+'MOD-Berechnungen'!L265","v":1.08007893},{"$f":"'MOD-Berechnungen'!M14+'MOD-Berechnungen'!M265","v":1.2738906809999999},{"$f":"'MOD-Berechnungen'!N14+'MOD-Berechnungen'!N265","v":1.9973651989999999},{"$f":"'MOD-Berechnungen'!O14+'MOD-Berechnungen'!O265","v":3.7206509942665722},{"$f":"'MOD-Berechnungen'!P14+'MOD-Berechnungen'!P265","v":3.9664565059578099},{"$f":"'MOD-Berechnungen'!Q14+'MOD-Berechnungen'!Q265","v":4.4796126786931625},{"$f":"'MOD-Berechnungen'!R14+'MOD-Berechnungen'!R265","v":4.9705652435557353},{"$f":"'MOD-Berechnungen'!S14+'MOD-Berechnungen'!S265","v":5.3652160712124655},{"$f":"'MOD-Berechnungen'!T14+'MOD-Berechnungen'!T265","v":5.7507848824508025},{"$f":"'MOD-Berechnungen'!U14+'MOD-Berechnungen'!U265","v":5.9665788709043648},{"$f":"'MOD-Berechnungen'!V14+'MOD-Berechnungen'!V265","v":6.1830698714065218},{"$f":"'MOD-Berechnungen'!W14+'MOD-Berechnungen'!W265","v":6.4002578839572717},{"$f":"'MOD-Berechnungen'!X14+'MOD-Berechnungen'!X265","v":6.6181429085566172},{"$f":"'MOD-Berechnungen'!Y14+'MOD-Berechnungen'!Y265","v":6.8367249452045566},{"$f":"'MOD-Berechnungen'!Z14+'MOD-Berechnungen'!Z265","v":7.0560039939010908},{"$f":"'MOD-Berechnungen'!AA14+'MOD-Berechnungen'!AA265","v":7.2759800546462188},{"$f":"'MOD-Berechnungen'!AB14+'MOD-Berechnungen'!AB265","v":7.4966531274399415},{"$f":"'MOD-Berechnungen'!AC14+'MOD-Berechnungen'!AC265","v":7.718023212282259},{"$f":"'MOD-Berechnungen'!AD14+'MOD-Berechnungen'!AD265","v":7.9400903091731703},{"$f":"'MOD-Berechnungen'!AE14+'MOD-Berechnungen'!AE265","v":8.163326252946046},null,"v2.1.27"]
[158,null,null,null,"Eigenverbrauch (Neuanlagen, fossil, nicht KWK)",{"$f":"'MOD-Berechnungen'!F15","v":0},{"$f":"'MOD-Berechnungen'!G15","v":0},{"$f":"'MOD-Berechnungen'!H15","v":0},{"$f":"'MOD-Berechnungen'!I15","v":0},{"$f":"'MOD-Berechnungen'!J15","v":0},{"$f":"'MOD-Berechnungen'!K15","v":0},{"$f":"'MOD-Berechnungen'!L15","v":0},{"$f":"'MOD-Berechnungen'!M15","v":1.1745889999999999},{"$f":"'MOD-Berechnungen'!N15","v":1.5439479999999999},{"$f":"'MOD-Berechnungen'!O15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!P15","v":3.6564139999999998},{"$f":"'MOD-Berechnungen'!Q15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!R15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!S15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!T15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!U15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!V15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!W15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!X15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!Y15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!Z15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!AA15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!AB15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!AC15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!AD15","v":2.5107649999999997},{"$f":"'MOD-Berechnungen'!AE15","v":2.5107649999999997}]
[159,null,null,null,"Grünstromprivileg",{"$f":"'MOD-Berechnungen'!F16","v":0},{"$f":"'MOD-Berechnungen'!G16","v":24.664059639999998},{"$f":"'MOD-Berechnungen'!H16","v":6.3188509999999996},{"$f":"'MOD-Berechnungen'!I16","v":2.5983429999999998},{"$f":"'MOD-Berechnungen'!J16","v":5.9772400000000001},{"$f":"'MOD-Berechnungen'!K16","v":0},{"$f":"'MOD-Berechnungen'!L16","v":0},{"$f":"'MOD-Berechnungen'!M16","v":0},{"$f":"'MOD-Berechnungen'!N16","v":0},{"$f":"'MOD-Berechnungen'!O16","v":0},{"$f":"'MOD-Berechnungen'!P16","v":0},{"$f":"'MOD-Berechnungen'!Q16","v":0},{"$f":"'MOD-Berechnungen'!R16","v":0},{"$f":"'MOD-Berechnungen'!S16","v":0},{"$f":"'MOD-Berechnungen'!T16","v":0},{"$f":"'MOD-Berechnungen'!U16","v":0},{"$f":"'MOD-Berechnungen'!V16","v":0},{"$f":"'MOD-Berechnungen'!W16","v":0},{"$f":"'MOD-Berechnungen'!X16","v":0},{"$f":"'MOD-Berechnungen'!Y16","v":0},{"$f":"'MOD-Berechnungen'!Z16","v":0},{"$f":"'MOD-Berechnungen'!AA16","v":0},{"$f":"'MOD-Berechnungen'!AB16","v":0},{"$f":"'MOD-Berechnungen'!AC16","v":0},{"$f":"'MOD-Berechnungen'!AD16","v":0},{"$f":"'MOD-Berechnungen'!AE16","v":0}]
["159_01",null,null,null,"Netzverluste und Kraftwerkseigenverbrauch (TWh)",{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!F6","v":79.900000000000006},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!G6","v":70},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!H6","v":66.8},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!I6","v":66.8},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!J6","v":68.099999999999994},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!K6","v":79},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!L6","v":86.5},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!M6","v":77.2},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!N6","v":70.3},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!O6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!P6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!Q6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!R6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!S6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!T6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!U6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!V6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!W6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!X6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!Y6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!Z6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AA6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AB6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AC6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AD6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AE6","v":62}]
[160]
[161,null,null,null,"Summe",{"$f":"SUM(F154:F160)","v":615.29999999999995},{"$f":"SUM(G154:G160)","v":606.79999999999995},606.5279119999999,601.56253900000002,595.19067800000005,597.59130600000003,595.84729100000015,597.44302751999999,593.13938185160771,596.2035259999999,598.04238799999996,598.01763417999985,597.99263282179993,598.4308819081358,598.46776079417305,598.52010679510056,598.56650813977114,598.6364679370148,598.74380200831718,598.9885236908865,599.39463178220376,599.80662948666418,600.22517732162976,600.40703976859538,600.51222715847166,600.51222715847166]
[162,null,null,null,"Anteil privilegierter Letztverbrauch",{"$f":"F155/F$162","v":0.11032992036405005},{"$f":"G155/G$162","v":0.12315419591298617},0.13969257526931425,0.15995924905822634,0.17897288203159659,0.18448561565920774,0.17437353759824339,0.19105687361323981,0.19336098817443431,0.19108690745985293,0.1942532290871663,0.19298762010295881,0.19159098910528138,0.19043134879107695,0.18903273895635631,0.18901620633227834,0.18900155364787471,0.1889794659350805,0.18894558844790932,0.18886839317539542,0.18874042909531255,0.18861078627427089,0.18847926457336769,0.18842217446950948,0.18838916991801011,0.18838916991801011]
[163,null,null,null,"Anteil nicht privilegierter Letztverbrauch",{"$f":"F154/F162","v":0.65105639525434755},{"$f":"G154/G162","v":0.63142671766644698},0.6372474116244794,0.63710509905936819,0.62208710701614844,0.58687577693399373,0.59716629821851464,0.57360619930831447,0.57901146055906438,0.57747895977007935,0.57547962719666312,0.57779335382826535,0.57835940042643963,0.57902803700915184,0.57979659330565014,0.57947279796721984,0.579143715116478,0.57883009407558395,0.5785416916849333,0.57834896336754771,0.5782688105792837,0.57819174611128343,0.57811823013257202,0.57787731751119475,0.57758146156409274,0.57720971901885065]
[164]
[165,null,null,null,"Anteil an Umlage"]
[166,null,null,null,"Nicht privilegierter Letztverbrauch",{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1},{"$f":"100%","v":1}]
[167,null,null,null,"Anteil an Umlage für privilegierte Letztverbraucher * (1-Faktor für Zusatzprivilegierung)",{"$f":"'MOD-Berechnungen'!F17*(1-'MOD-Berechnungen'!F18)","v":2.4421006724375267E-2},{"$f":"'MOD-Berechnungen'!G17*(1-'MOD-Berechnungen'!G18)","v":1.416149742259081E-2},{"$f":"'MOD-Berechnungen'!H17*(1-'MOD-Berechnungen'!H18)","v":1.3920264634567114E-2},{"$f":"'MOD-Berechnungen'!I17*(1-'MOD-Berechnungen'!I18)","v":6.442107437727964E-3},{"$f":"'MOD-Berechnungen'!J17*(1-'MOD-Berechnungen'!J18)","v":2.083534312096447E-2},{"$f":"'MOD-Berechnungen'!K17*(1-'MOD-Berechnungen'!K18)","v":6.989999999999999E-2},{"$f":"'MOD-Berechnungen'!L17*(1-'MOD-Berechnungen'!L18)","v":7.4700000000000003E-2},{"$f":"'MOD-Berechnungen'!M17*(1-'MOD-Berechnungen'!M18)","v":5.7065090026654441E-2},{"$f":"'MOD-Berechnungen'!N17*(1-'MOD-Berechnungen'!N18)","v":6.002631363511287E-2},{"$f":"'MOD-Berechnungen'!O17*(1-'MOD-Berechnungen'!O18)","v":5.730478989927143E-2},{"$f":"'MOD-Berechnungen'!P17*(1-'MOD-Berechnungen'!P18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!Q17*(1-'MOD-Berechnungen'!Q18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!R17*(1-'MOD-Berechnungen'!R18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!S17*(1-'MOD-Berechnungen'!S18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!T17*(1-'MOD-Berechnungen'!T18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!U17*(1-'MOD-Berechnungen'!U18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!V17*(1-'MOD-Berechnungen'!V18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!W17*(1-'MOD-Berechnungen'!W18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!X17*(1-'MOD-Berechnungen'!X18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!Y17*(1-'MOD-Berechnungen'!Y18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!Z17*(1-'MOD-Berechnungen'!Z18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!AA17*(1-'MOD-Berechnungen'!AA18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!AB17*(1-'MOD-Berechnungen'!AB18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!AC17*(1-'MOD-Berechnungen'!AC18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!AD17*(1-'MOD-Berechnungen'!AD18)","v":5.6647126041033113E-2},{"$f":"'MOD-Berechnungen'!AE17*(1-'MOD-Berechnungen'!AE18)","v":5.6647126041033113E-2},null,"v2.1.38"]
[168,null,null,null,"Anteil an Umlage für Eigenverbrauch aus Bestandsanlagen",{"$f":"'MOD-Berechnungen'!F19","v":0},{"$f":"'MOD-Berechnungen'!G19","v":0},{"$f":"'MOD-Berechnungen'!H19","v":0},{"$f":"'MOD-Berechnungen'!I19","v":0},{"$f":"'MOD-Berechnungen'!J19","v":0},{"$f":"'MOD-Berechnungen'!K19","v":0},{"$f":"'MOD-Berechnungen'!L19","v":0},{"$f":"'MOD-Berechnungen'!M19","v":0},{"$f":"'MOD-Berechnungen'!N19","v":0},{"$f":"'MOD-Berechnungen'!O19","v":0},{"$f":"'MOD-Berechnungen'!P19","v":0},{"$f":"'MOD-Berechnungen'!Q19","v":0},{"$f":"'MOD-Berechnungen'!R19","v":0},{"$f":"'MOD-Berechnungen'!S19","v":0},{"$f":"'MOD-Berechnungen'!T19","v":0},{"$f":"'MOD-Berechnungen'!U19","v":0},{"$f":"'MOD-Berechnungen'!V19","v":0},{"$f":"'MOD-Berechnungen'!W19","v":0},{"$f":"'MOD-Berechnungen'!X19","v":0},{"$f":"'MOD-Berechnungen'!Y19","v":0},{"$f":"'MOD-Berechnungen'!Z19","v":0},{"$f":"'MOD-Berechnungen'!AA19","v":0},{"$f":"'MOD-Berechnungen'!AB19","v":0},{"$f":"'MOD-Berechnungen'!AC19","v":0},{"$f":"'MOD-Berechnungen'!AD19","v":0},{"$f":"'MOD-Berechnungen'!AE19","v":0}]
[169,null,null,null,"Anteil an Umlage für Eigenverbrauch aus Solar- und KWK-Neuanlagen",{"$f":"'MOD-Berechnungen'!F20","v":0},{"$f":"'MOD-Berechnungen'!G20","v":0},{"$f":"'MOD-Berechnungen'!H20","v":0},{"$f":"'MOD-Berechnungen'!I20","v":0},{"$f":"'MOD-Berechnungen'!J20","v":0},{"$f":"'MOD-Berechnungen'!K20","v":0.3},{"$f":"'MOD-Berechnungen'!L20","v":0.35},{"$f":"'MOD-Berechnungen'!M20","v":0.40000062775558548},{"$f":"'MOD-Berechnungen'!N20","v":0.33640703685486462},{"$f":"'MOD-Berechnungen'!O20","v":0.36296708149217022},{"$f":"'MOD-Berechnungen'!P20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!Q20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!R20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!S20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!T20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!U20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!V20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!W20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!X20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!Y20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!Z20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!AA20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!AB20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!AC20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!AD20","v":0.37707011244336597},{"$f":"'MOD-Berechnungen'!AE20","v":0.37707011244336597}]
[170,null,null,null,"Anteil an Umlage für Eigenverbrauch aus fossilen Nicht-KWK-Neuanlagen",{"$f":"'MOD-Berechnungen'!F21","v":0},{"$f":"'MOD-Berechnungen'!G21","v":0},{"$f":"'MOD-Berechnungen'!H21","v":0},{"$f":"'MOD-Berechnungen'!I21","v":0},{"$f":"'MOD-Berechnungen'!J21","v":0},{"$f":"'MOD-Berechnungen'!K21","v":1},{"$f":"'MOD-Berechnungen'!L21","v":1},{"$f":"'MOD-Berechnungen'!M21","v":1},{"$f":"'MOD-Berechnungen'!N21","v":1},{"$f":"'MOD-Berechnungen'!O21","v":1},{"$f":"'MOD-Berechnungen'!P21","v":1},{"$f":"'MOD-Berechnungen'!Q21","v":1},{"$f":"'MOD-Berechnungen'!R21","v":1},{"$f":"'MOD-Berechnungen'!S21","v":1},{"$f":"'MOD-Berechnungen'!T21","v":1},{"$f":"'MOD-Berechnungen'!U21","v":1},{"$f":"'MOD-Berechnungen'!V21","v":1},{"$f":"'MOD-Berechnungen'!W21","v":1},{"$f":"'MOD-Berechnungen'!X21","v":1},{"$f":"'MOD-Berechnungen'!Y21","v":1},{"$f":"'MOD-Berechnungen'!Z21","v":1},{"$f":"'MOD-Berechnungen'!AA21","v":1},{"$f":"'MOD-Berechnungen'!AB21","v":1},{"$f":"'MOD-Berechnungen'!AC21","v":1},{"$f":"'MOD-Berechnungen'!AD21","v":1},{"$f":"'MOD-Berechnungen'!AE21","v":1},null,"v2.1.38"]
[171,null,null,null,"Umlagereduktion Grünstromprivileg (nominal) [Euro/MWh]",{"$f":"'MOD-Berechnungen'!F22","v":20.47},{"$f":"'MOD-Berechnungen'!G22","v":35.31},{"$f":"'MOD-Berechnungen'!H22","v":20},{"$f":"'MOD-Berechnungen'!I22","v":20},{"$f":"'MOD-Berechnungen'!J22","v":20},{"$f":"'MOD-Berechnungen'!K22","v":0},{"$f":"'MOD-Berechnungen'!L22","v":0},{"$f":"'MOD-Berechnungen'!M22","v":0},{"$f":"'MOD-Berechnungen'!N22","v":0},{"$f":"'MOD-Berechnungen'!O22","v":0},{"$f":"'MOD-Berechnungen'!P22","v":0},{"$f":"'MOD-Berechnungen'!Q22","v":0},{"$f":"'MOD-Berechnungen'!R22","v":0},{"$f":"'MOD-Berechnungen'!S22","v":0},{"$f":"'MOD-Berechnungen'!T22","v":0},{"$f":"'MOD-Berechnungen'!U22","v":0},{"$f":"'MOD-Berechnungen'!V22","v":0},{"$f":"'MOD-Berechnungen'!W22","v":0},{"$f":"'MOD-Berechnungen'!X22","v":0},{"$f":"'MOD-Berechnungen'!Y22","v":0},{"$f":"'MOD-Berechnungen'!Z22","v":0},{"$f":"'MOD-Berechnungen'!AA22","v":0},{"$f":"'MOD-Berechnungen'!AB22","v":0},{"$f":"'MOD-Berechnungen'!AC22","v":0},{"$f":"'MOD-Berechnungen'!AD22","v":0},{"$f":"'MOD-Berechnungen'!AE22","v":0},null,"v2.1.29"]
[172]
[173,null,null,null,"Umlagesatz (ct/kWh)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F52,F70)","v":2.0469999999999997},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G52,G70)","v":3.5300000000000007},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H52,H70)","v":3.5920000000000005},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I52,I70)","v":5.2769999999999992},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J52,J70)","v":6.2399999999999993},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K52,K70)","v":6.169999999999999},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L52,L70)","v":6.3395240783319453},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M52,M70)","v":6.8628958089997445},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N52,N70)","v":6.7807702318046488},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O52,O70)","v":6.405925003395339},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P52,P70)","v":6.7560731885971812},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q52,Q70)","v":7.8964755453740487},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R52,R70)","v":6.5905123862945132},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S52,S70)","v":6.4161299378180967},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T52,T70)","v":6.3482188479521957},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U52,U70)","v":6.1633527869853317},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V52,V70)","v":5.7985606612926555},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W52,W70)","v":5.3259255055597947},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X52,X70)","v":4.9819718643726008},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y52,Y70)","v":4.5910799880170003},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z52,Z70)","v":4.1058363175832095},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA52,AA70)","v":3.3616842757507657},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB52,AB70)","v":2.6537339141567919},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC52,AC70)","v":2.3229673932910782},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD52,AD70)","v":2.2342006523129743},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE52,AE70)","v":2.1100297140609401},null,"v3.0"]
[174]
[175,null,null,null,"Umlagesatz (ct/kWh)"]
[176,null,null,null,"Nicht privilegierter Letztverbrauch",{"$f":"F$174*F167","v":2.0469999999999997},{"$f":"G$174*G167","v":3.5300000000000007},3.5920000000000005,5.2769999999999992,6.2399999999999993,6.169999999999999,6.3395240783319453,6.8628958089997445,6.7807702318046488,6.405925003395339,6.7560731885971812,7.8964755453740487,6.5905123862945132,6.4161299378180967,6.3482188479521957,6.1633527869853317,5.7985606612926555,5.3259255055597947,4.9819718643726008,4.5910799880170003,4.1058363175832095,3.3616842757507657,2.6537339141567919,2.3229673932910782,2.2342006523129743,2.1100297140609401]
[177,null,null,null,"Privilegierter Letztverbrauch",{"$f":"F$174*F168","v":4.9989800764796165E-2},4.9990085901745571E-2,5.0001590567365084E-2,3.3995000948890464E-2,0.13001254107481827,0.43128299999999986,0.47356244865139635,0.39163176718411991,0.40702464062194282,0.36709018643005953,0.38271212945690902,0.44731264549873945,0.37333358582141518,0.36345532128322766,0.35960835321601003,0.3491362221597108,0.32847179663682136,0.30169837339859867,0.28221438813399546,0.26007148674566383,0.23258382738598735,0.19042975287861275,0.15032639951460394,0.13158942671696985,0.12656104595253145,0.11952711916273513]
[178,null,null,null,"Eigenverbrauch (Bestand und Bestandsersatz, fossil)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,"Eigenverbrauch (Neuanlagen, EE und KWK)",0,{"$f":"G$174*G170","v":0},0,0,0,1.8509999999999995,2.2188334274161807,2.7451626318210747,2.2810988212750756,2.3251399027401267,2.5475132768999491,2.977524921800482,2.4850852465594682,2.4193308371043165,2.3937235948124296,2.3240161284166923,2.1864639205633001,2.0082473292464225,1.8785526910886621,1.7311590473180576,1.5481881619451565,1.2675906678564366,1.0006437454058752,0.87592157619053956,0.84245029118869486,0.79562914153980202]
[180,null,null,null,"Eigenverbrauch (Neuanlagen, fossil, nicht KWK)",0,0,0,0,0,6.169999999999999,6.3395240783319453,6.8628958089997445,6.7807702318046488,6.405925003395339,6.7560731885971812,7.8964755453740487,6.5905123862945132,6.4161299378180967,6.3482188479521957,6.1633527869853317,5.7985606612926555,5.3259255055597947,4.9819718643726008,4.5910799880170003,4.1058363175832095,3.3616842757507657,2.6537339141567919,2.3229673932910782,2.2342006523129743,2.1100297140609401]
[181,null,null,null,"Grünstromprivileg",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F174-F172/10,F174-F172/10/'MOD-Berechnungen'!F26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G174-G172/10,G174-G172/10/'MOD-Berechnungen'!G26)","v":-9.9999999999944578E-4},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H174-H172/10,H174-H172/10/'MOD-Berechnungen'!H26)","v":1.5920000000000005},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I174-I172/10,I174-I172/10/'MOD-Berechnungen'!I26)","v":3.2769999999999992},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J174-J172/10,J174-J172/10/'MOD-Berechnungen'!J26)","v":4.2399999999999993},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K174-K172/10,K174-K172/10/'MOD-Berechnungen'!K26)","v":6.169999999999999},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L174-L172/10,L174-L172/10/'MOD-Berechnungen'!L26)","v":6.3395240783319453},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M174-M172/10,M174-M172/10/'MOD-Berechnungen'!M26)","v":6.8628958089997445},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N174-N172/10,N174-N172/10/'MOD-Berechnungen'!N26)","v":6.7807702318046488},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O174-O172/10,O174-O172/10/'MOD-Berechnungen'!O26)","v":6.405925003395339},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P174-P172/10,P174-P172/10/'MOD-Berechnungen'!P26)","v":6.7560731885971812},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q174-Q172/10,Q174-Q172/10/'MOD-Berechnungen'!Q26)","v":7.8964755453740487},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R174-R172/10,R174-R172/10/'MOD-Berechnungen'!R26)","v":6.5905123862945132},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S174-S172/10,S174-S172/10/'MOD-Berechnungen'!S26)","v":6.4161299378180967},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T174-T172/10,T174-T172/10/'MOD-Berechnungen'!T26)","v":6.3482188479521957},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U174-U172/10,U174-U172/10/'MOD-Berechnungen'!U26)","v":6.1633527869853317},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V174-V172/10,V174-V172/10/'MOD-Berechnungen'!V26)","v":5.7985606612926555},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W174-W172/10,W174-W172/10/'MOD-Berechnungen'!W26)","v":5.3259255055597947},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X174-X172/10,X174-X172/10/'MOD-Berechnungen'!X26)","v":4.9819718643726008},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y174-Y172/10,Y174-Y172/10/'MOD-Berechnungen'!Y26)","v":4.5910799880170003},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z174-Z172/10,Z174-Z172/10/'MOD-Berechnungen'!Z26)","v":4.1058363175832095},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA174-AA172/10,AA174-AA172/10/'MOD-Berechnungen'!AA26)","v":3.3616842757507657},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB174-AB172/10,AB174-AB172/10/'MOD-Berechnungen'!AB26)","v":2.6537339141567919},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC174-AC172/10,AC174-AC172/10/'MOD-Berechnungen'!AC26)","v":2.3229673932910782},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD174-AD172/10,AD174-AD172/10/'MOD-Berechnungen'!AD26)","v":2.2342006523129743},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE174-AE172/10,AE174-AE172/10/'MOD-Berechnungen'!AE26)","v":2.1100297140609401}]
[182]
[183,null,null,null,"Beitrag zur Deckungslücke (Mrd. €)"]
[184,null,null,null,"Nicht privilegierter Letztverbrauch",{"$f":"F154*F177*10/1000","v":8.200179649999999},{"$f":"G154*G177*10/1000","v":13.525185549484002},13.883379644640002,20.224554263969999,23.104251892800001,21.638921885261173,22.557289571734383,23.518939719555483,23.287504328253398,22.055278978333259,23.251783267739491,27.284740475876365,22.793594243986039,22.232420132248063,22.027657214082023,21.376117389974556,20.101060259125759,18.454800720812749,17.257463458288544,15.904620923045622,14.231289383944656,11.658430068630958,9.2084863294851687,8.0598050572310562,7.7492072168062007,7.3138165167285214]
[185,null,null,null,"Privilegierter Letztverbrauch",{"$f":"F155*F178*10/1000","v":3.3936076147189527E-2},3.7357574237737327E-2,4.2365070647105339E-2,3.2711856918474516E-2,0.13849324742799995,0.47547656900999979,0.49203138414880082,0.4470304186939637,0.46681662952349512,0.41821369137279224,0.44460305294704661,0.51624352417009511,0.42772828927559536,0.41419368413436619,0.40682492999327219,0.39497780812928079,0.37160014353523596,0.3413113698258346,0.31926913729598905,0.29421887295536947,0.26312208392176745,0.21543317943157458,0.17006425577087142,0.14886711844490799,0.14317851128609882,0.13522102990880225]
[186,null,null,null,"Eigenverbrauch (Bestand und Bestandsersatz, fossil)",{"$f":"F156*F179*10/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,"Eigenverbrauch (Neuanlagen, EE und KWK)",{"$f":"F157*F180*10/1000","v":0},0,0,0,0,6.3144644216474987E-3,2.3965152341319008E-2,3.4970370945063008E-2,4.5561874010947565E-2,8.6510340909389347E-2,0.10104600611173703,0.13338158390822305,0.12352278353821629,0.12980232688811985,0.1376578946181311,0.13866425527452003,0.13519059192152325,0.1285330080194555,0.12432530170878378,0.11835458242915919,0.10924021853995412,9.2229644167791128E-2,7.5014790634501713E-2,6.7603830571774479E-2,6.6891313930274726E-2,6.4949802587407915E-2]
[188,null,null,null,"Eigenverbrauch (Neuanlagen, fossil, nicht KWK)",{"$f":"F158*F181*10/1000","v":0},0,0,0,0,0,0,8.061081925397201E-2,0.10469156637854322,0.16083772291149895,0.24703000591811372,0.1982619442268107,0.16547227831574743,0.16109394483325848,0.1593888569577869,0.15474730460215225,0.14558823158750453,0.13372147351966837,0.12508560588051473,0.11527122946113502,0.10308790121916805,8.4403992206053699E-2,6.6629022309778768E-2,5.8324252272164728E-2,5.6095528008045847E-2,5.2977887550242152E-2]
[189,null,null,null,"Grünstromprivileg",{"$f":"F159*F182*10/1000","v":0},-2.4664059639986332E-4,0.10059610792000002,8.5147700109999974E-2,0.25343497599999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190]
[191,null,null,null,"Summe",{"$f":"SUM(F185:F190)","v":8.2341157261471878},{"$f":"SUM(G185:G190)","v":13.562296483125339},14.026340823207107,20.342413820998473,23.496180116228,22.120712918692817,23.073286108224504,24.081551328448484,23.904574398166385,22.720840733526938,24.044462332716385,28.132627528181494,23.510317595115598,22.937510088103807,22.731528895651213,22.06450675798051,20.753439226170023,19.058366572177707,17.826143503173832,16.432465607891288,14.706739587625545,12.050496884436377,9.5201943982003208,8.3346002585199042,8.0153725700306193,7.5669652367749736]
[192,null,null,null,"Anteil privilegierter Letztverbrauch [-]",{"$f":"F186/F$192","v":4.1213989790581315E-3},{"$f":"G186/G$192","v":2.7545168537068091E-3},3.0203936422969805E-3,1.6080617180596177E-3,5.8942877839256707E-3,2.1494631332980439E-2,2.1324720797936778E-2,1.856319024455327E-2,1.9528338875562771E-2,1.8406611633682856E-2,1.8490871070221109E-2,1.8350348670878851E-2,1.8193216129264809E-2,1.8057482374653277E-2,1.7896945333540772E-2,1.7901048614486763E-2,1.7905472894663613E-2,1.7908741997023862E-2,1.7910163083739633E-2,1.7904730791834311E-2,1.7891258790164614E-2,1.7877534967857947E-2,1.7863527640046933E-2,1.7861338735799728E-2,1.7862988904775497E-2,1.7869915570860109E-2]
["192.1"]
["192.2",null,null,null,"Leistung von Anlagen, die nach dem Ende der Förderperiode weiter betrieben werden (goldendes Ende) [TWh/a]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strommenge wird berechnet aus verbleibenden Kapazitäten aus Bestandsanlagen (Baujahr <2015) und der Dauer des \"Goldenen Endes\" in Jahren. "]
["192.3",null,null,null,"Wasser",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K65,0,-MIN('D-Dauer Goldenes Ende'!L6,K$5-$K$5))-'MOD-Berechnungen'!K65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L65,0,-MIN('D-Dauer Goldenes Ende'!M6,L$5-$K$5))-'MOD-Berechnungen'!L65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M65,0,-MIN('D-Dauer Goldenes Ende'!N6,M$5-$K$5))-'MOD-Berechnungen'!M65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N65,0,-MIN('D-Dauer Goldenes Ende'!O6,N$5-$K$5))-'MOD-Berechnungen'!N65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O65,0,-MIN('D-Dauer Goldenes Ende'!P6,O$5-$K$5))-'MOD-Berechnungen'!O65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P65,0,-MIN('D-Dauer Goldenes Ende'!Q6,P$5-$K$5))-'MOD-Berechnungen'!P65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q65,0,-MIN('D-Dauer Goldenes Ende'!R6,Q$5-$K$5))-'MOD-Berechnungen'!Q65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!R65,0,-MIN('D-Dauer Goldenes Ende'!S6,R$5-$K$5))-'MOD-Berechnungen'!R65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!S65,0,-MIN('D-Dauer Goldenes Ende'!T6,S$5-$K$5))-'MOD-Berechnungen'!S65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!T65,0,-MIN('D-Dauer Goldenes Ende'!U6,T$5-$K$5))-'MOD-Berechnungen'!T65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!U65,0,-MIN('D-Dauer Goldenes Ende'!V6,U$5-$K$5))-'MOD-Berechnungen'!U65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!V65,0,-MIN('D-Dauer Goldenes Ende'!W6,V$5-$K$5))-'MOD-Berechnungen'!V65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!W65,0,-MIN('D-Dauer Goldenes Ende'!X6,W$5-$K$5))-'MOD-Berechnungen'!W65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!X65,0,-MIN('D-Dauer Goldenes Ende'!Y6,X$5-$K$5))-'MOD-Berechnungen'!X65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Y65,0,-MIN('D-Dauer Goldenes Ende'!Z6,Y$5-$K$5))-'MOD-Berechnungen'!Y65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Z65,0,-MIN('D-Dauer Goldenes Ende'!AA6,Z$5-$K$5))-'MOD-Berechnungen'!Z65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AA65,0,-MIN('D-Dauer Goldenes Ende'!AB6,AA$5-$K$5))-'MOD-Berechnungen'!AA65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AB65,0,-MIN('D-Dauer Goldenes Ende'!AC6,AB$5-$K$5))-'MOD-Berechnungen'!AB65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AC65,0,-MIN('D-Dauer Goldenes Ende'!AD6,AC$5-$K$5))-'MOD-Berechnungen'!AC65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AD65,0,-MIN('D-Dauer Goldenes Ende'!AE6,AD$5-$K$5))-'MOD-Berechnungen'!AD65","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AE65,0,-MIN('D-Dauer Goldenes Ende'!AF6,AE$5-$K$5))-'MOD-Berechnungen'!AE65","v":0}]
["192.4",null,null,null,"Gas",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K66,0,-MIN('D-Dauer Goldenes Ende'!L7,K$5-$K$5))-'MOD-Berechnungen'!K66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L66,0,-MIN('D-Dauer Goldenes Ende'!M7,L$5-$K$5))-'MOD-Berechnungen'!L66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M66,0,-MIN('D-Dauer Goldenes Ende'!N7,M$5-$K$5))-'MOD-Berechnungen'!M66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N66,0,-MIN('D-Dauer Goldenes Ende'!O7,N$5-$K$5))-'MOD-Berechnungen'!N66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O66,0,-MIN('D-Dauer Goldenes Ende'!P7,O$5-$K$5))-'MOD-Berechnungen'!O66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P66,0,-MIN('D-Dauer Goldenes Ende'!Q7,P$5-$K$5))-'MOD-Berechnungen'!P66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q66,0,-MIN('D-Dauer Goldenes Ende'!R7,Q$5-$K$5))-'MOD-Berechnungen'!Q66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!R66,0,-MIN('D-Dauer Goldenes Ende'!S7,R$5-$K$5))-'MOD-Berechnungen'!R66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!S66,0,-MIN('D-Dauer Goldenes Ende'!T7,S$5-$K$5))-'MOD-Berechnungen'!S66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!T66,0,-MIN('D-Dauer Goldenes Ende'!U7,T$5-$K$5))-'MOD-Berechnungen'!T66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!U66,0,-MIN('D-Dauer Goldenes Ende'!V7,U$5-$K$5))-'MOD-Berechnungen'!U66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!V66,0,-MIN('D-Dauer Goldenes Ende'!W7,V$5-$K$5))-'MOD-Berechnungen'!V66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!W66,0,-MIN('D-Dauer Goldenes Ende'!X7,W$5-$K$5))-'MOD-Berechnungen'!W66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!X66,0,-MIN('D-Dauer Goldenes Ende'!Y7,X$5-$K$5))-'MOD-Berechnungen'!X66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Y66,0,-MIN('D-Dauer Goldenes Ende'!Z7,Y$5-$K$5))-'MOD-Berechnungen'!Y66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Z66,0,-MIN('D-Dauer Goldenes Ende'!AA7,Z$5-$K$5))-'MOD-Berechnungen'!Z66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AA66,0,-MIN('D-Dauer Goldenes Ende'!AB7,AA$5-$K$5))-'MOD-Berechnungen'!AA66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AB66,0,-MIN('D-Dauer Goldenes Ende'!AC7,AB$5-$K$5))-'MOD-Berechnungen'!AB66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AC66,0,-MIN('D-Dauer Goldenes Ende'!AD7,AC$5-$K$5))-'MOD-Berechnungen'!AC66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AD66,0,-MIN('D-Dauer Goldenes Ende'!AE7,AD$5-$K$5))-'MOD-Berechnungen'!AD66","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AE66,0,-MIN('D-Dauer Goldenes Ende'!AF7,AE$5-$K$5))-'MOD-Berechnungen'!AE66","v":0}]
["192.5",null,null,null,"Biomasse",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K67,0,-MIN('D-Dauer Goldenes Ende'!L8,K$5-$K$5))-'MOD-Berechnungen'!K67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L67,0,-MIN('D-Dauer Goldenes Ende'!M8,L$5-$K$5))-'MOD-Berechnungen'!L67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M67,0,-MIN('D-Dauer Goldenes Ende'!N8,M$5-$K$5))-'MOD-Berechnungen'!M67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N67,0,-MIN('D-Dauer Goldenes Ende'!O8,N$5-$K$5))-'MOD-Berechnungen'!N67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O67,0,-MIN('D-Dauer Goldenes Ende'!P8,O$5-$K$5))-'MOD-Berechnungen'!O67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P67,0,-MIN('D-Dauer Goldenes Ende'!Q8,P$5-$K$5))-'MOD-Berechnungen'!P67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q67,0,-MIN('D-Dauer Goldenes Ende'!R8,Q$5-$K$5))-'MOD-Berechnungen'!Q67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!R67,0,-MIN('D-Dauer Goldenes Ende'!S8,R$5-$K$5))-'MOD-Berechnungen'!R67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!S67,0,-MIN('D-Dauer Goldenes Ende'!T8,S$5-$K$5))-'MOD-Berechnungen'!S67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!T67,0,-MIN('D-Dauer Goldenes Ende'!U8,T$5-$K$5))-'MOD-Berechnungen'!T67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!U67,0,-MIN('D-Dauer Goldenes Ende'!V8,U$5-$K$5))-'MOD-Berechnungen'!U67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!V67,0,-MIN('D-Dauer Goldenes Ende'!W8,V$5-$K$5))-'MOD-Berechnungen'!V67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!W67,0,-MIN('D-Dauer Goldenes Ende'!X8,W$5-$K$5))-'MOD-Berechnungen'!W67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!X67,0,-MIN('D-Dauer Goldenes Ende'!Y8,X$5-$K$5))-'MOD-Berechnungen'!X67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Y67,0,-MIN('D-Dauer Goldenes Ende'!Z8,Y$5-$K$5))-'MOD-Berechnungen'!Y67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Z67,0,-MIN('D-Dauer Goldenes Ende'!AA8,Z$5-$K$5))-'MOD-Berechnungen'!Z67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AA67,0,-MIN('D-Dauer Goldenes Ende'!AB8,AA$5-$K$5))-'MOD-Berechnungen'!AA67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AB67,0,-MIN('D-Dauer Goldenes Ende'!AC8,AB$5-$K$5))-'MOD-Berechnungen'!AB67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AC67,0,-MIN('D-Dauer Goldenes Ende'!AD8,AC$5-$K$5))-'MOD-Berechnungen'!AC67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AD67,0,-MIN('D-Dauer Goldenes Ende'!AE8,AD$5-$K$5))-'MOD-Berechnungen'!AD67","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AE67,0,-MIN('D-Dauer Goldenes Ende'!AF8,AE$5-$K$5))-'MOD-Berechnungen'!AE67","v":0}]
["192.6",null,null,null,"Geothermie",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K68,0,-MIN('D-Dauer Goldenes Ende'!L9,K$5-$K$5))-'MOD-Berechnungen'!K68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L68,0,-MIN('D-Dauer Goldenes Ende'!M9,L$5-$K$5))-'MOD-Berechnungen'!L68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M68,0,-MIN('D-Dauer Goldenes Ende'!N9,M$5-$K$5))-'MOD-Berechnungen'!M68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N68,0,-MIN('D-Dauer Goldenes Ende'!O9,N$5-$K$5))-'MOD-Berechnungen'!N68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O68,0,-MIN('D-Dauer Goldenes Ende'!P9,O$5-$K$5))-'MOD-Berechnungen'!O68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P68,0,-MIN('D-Dauer Goldenes Ende'!Q9,P$5-$K$5))-'MOD-Berechnungen'!P68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q68,0,-MIN('D-Dauer Goldenes Ende'!R9,Q$5-$K$5))-'MOD-Berechnungen'!Q68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!R68,0,-MIN('D-Dauer Goldenes Ende'!S9,R$5-$K$5))-'MOD-Berechnungen'!R68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!S68,0,-MIN('D-Dauer Goldenes Ende'!T9,S$5-$K$5))-'MOD-Berechnungen'!S68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!T68,0,-MIN('D-Dauer Goldenes Ende'!U9,T$5-$K$5))-'MOD-Berechnungen'!T68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!U68,0,-MIN('D-Dauer Goldenes Ende'!V9,U$5-$K$5))-'MOD-Berechnungen'!U68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!V68,0,-MIN('D-Dauer Goldenes Ende'!W9,V$5-$K$5))-'MOD-Berechnungen'!V68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!W68,0,-MIN('D-Dauer Goldenes Ende'!X9,W$5-$K$5))-'MOD-Berechnungen'!W68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!X68,0,-MIN('D-Dauer Goldenes Ende'!Y9,X$5-$K$5))-'MOD-Berechnungen'!X68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Y68,0,-MIN('D-Dauer Goldenes Ende'!Z9,Y$5-$K$5))-'MOD-Berechnungen'!Y68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Z68,0,-MIN('D-Dauer Goldenes Ende'!AA9,Z$5-$K$5))-'MOD-Berechnungen'!Z68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AA68,0,-MIN('D-Dauer Goldenes Ende'!AB9,AA$5-$K$5))-'MOD-Berechnungen'!AA68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AB68,0,-MIN('D-Dauer Goldenes Ende'!AC9,AB$5-$K$5))-'MOD-Berechnungen'!AB68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AC68,0,-MIN('D-Dauer Goldenes Ende'!AD9,AC$5-$K$5))-'MOD-Berechnungen'!AC68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AD68,0,-MIN('D-Dauer Goldenes Ende'!AE9,AD$5-$K$5))-'MOD-Berechnungen'!AD68","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AE68,0,-MIN('D-Dauer Goldenes Ende'!AF9,AE$5-$K$5))-'MOD-Berechnungen'!AE68","v":0}]
["192.7",null,null,null,"Wind Onshore",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K69,0,-MIN('D-Dauer Goldenes Ende'!L10,K$5-$K$5))-'MOD-Berechnungen'!K69","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L69,0,-MIN('D-Dauer Goldenes Ende'!M10,L$5-$K$5))-'MOD-Berechnungen'!L69","v":0.30000000000000426},{"$f":"OFFSET('MOD-Berechnungen'!M69,0,-MIN('D-Dauer Goldenes Ende'!N10,M$5-$K$5))-'MOD-Berechnungen'!M69","v":0.70000000000000284},{"$f":"OFFSET('MOD-Berechnungen'!N69,0,-MIN('D-Dauer Goldenes Ende'!O10,N$5-$K$5))-'MOD-Berechnungen'!N69","v":1.2000000000000028},{"$f":"OFFSET('MOD-Berechnungen'!O69,0,-MIN('D-Dauer Goldenes Ende'!P10,O$5-$K$5))-'MOD-Berechnungen'!O69","v":1.8000000000000043},{"$f":"OFFSET('MOD-Berechnungen'!P69,0,-MIN('D-Dauer Goldenes Ende'!Q10,P$5-$K$5))-'MOD-Berechnungen'!P69","v":2.5},{"$f":"OFFSET('MOD-Berechnungen'!Q69,0,-MIN('D-Dauer Goldenes Ende'!R10,Q$5-$K$5))-'MOD-Berechnungen'!Q69","v":4.005793109999999},{"$f":"OFFSET('MOD-Berechnungen'!R69,0,-MIN('D-Dauer Goldenes Ende'!S10,R$5-$K$5))-'MOD-Berechnungen'!R69","v":6.1994669099999982},{"$f":"OFFSET('MOD-Berechnungen'!S69,0,-MIN('D-Dauer Goldenes Ende'!T10,S$5-$K$5))-'MOD-Berechnungen'!S69","v":8.7496699999999983},{"$f":"OFFSET('MOD-Berechnungen'!T69,0,-MIN('D-Dauer Goldenes Ende'!U10,T$5-$K$5))-'MOD-Berechnungen'!T69","v":10.867537999999996},{"$f":"OFFSET('MOD-Berechnungen'!U69,0,-MIN('D-Dauer Goldenes Ende'!V10,U$5-$K$5))-'MOD-Berechnungen'!U69","v":12.221309000000002},{"$f":"OFFSET('MOD-Berechnungen'!V69,0,-MIN('D-Dauer Goldenes Ende'!W10,V$5-$K$5))-'MOD-Berechnungen'!V69","v":12.229559389999999},{"$f":"OFFSET('MOD-Berechnungen'!W69,0,-MIN('D-Dauer Goldenes Ende'!X10,W$5-$K$5))-'MOD-Berechnungen'!W69","v":11.865723589999998},{"$f":"OFFSET('MOD-Berechnungen'!X69,0,-MIN('D-Dauer Goldenes Ende'!Y10,X$5-$K$5))-'MOD-Berechnungen'!X69","v":10.501766700000001},{"$f":"OFFSET('MOD-Berechnungen'!Y69,0,-MIN('D-Dauer Goldenes Ende'!Z10,Y$5-$K$5))-'MOD-Berechnungen'!Y69","v":8.5557627000000025},{"$f":"OFFSET('MOD-Berechnungen'!Z69,0,-MIN('D-Dauer Goldenes Ende'!AA10,Z$5-$K$5))-'MOD-Berechnungen'!Z69","v":9.2013316200000013},{"$f":"OFFSET('MOD-Berechnungen'!AA69,0,-MIN('D-Dauer Goldenes Ende'!AB10,AA$5-$K$5))-'MOD-Berechnungen'!AA69","v":8.8139477700000004},{"$f":"OFFSET('MOD-Berechnungen'!AB69,0,-MIN('D-Dauer Goldenes Ende'!AC10,AB$5-$K$5))-'MOD-Berechnungen'!AB69","v":8.4605920300000044},{"$f":"OFFSET('MOD-Berechnungen'!AC69,0,-MIN('D-Dauer Goldenes Ende'!AD10,AC$5-$K$5))-'MOD-Berechnungen'!AC69","v":9.1954703600000016},{"$f":"OFFSET('MOD-Berechnungen'!AD69,0,-MIN('D-Dauer Goldenes Ende'!AE10,AD$5-$K$5))-'MOD-Berechnungen'!AD69","v":11.456038149999999},{"$f":"OFFSET('MOD-Berechnungen'!AE69,0,-MIN('D-Dauer Goldenes Ende'!AF10,AE$5-$K$5))-'MOD-Berechnungen'!AE69","v":13.541928859999999}]
["192.8",null,null,null,"Wind Offshore",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K70,0,-MIN('D-Dauer Goldenes Ende'!L11,K$5-$K$5))-'MOD-Berechnungen'!K70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L70,0,-MIN('D-Dauer Goldenes Ende'!M11,L$5-$K$5))-'MOD-Berechnungen'!L70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M70,0,-MIN('D-Dauer Goldenes Ende'!N11,M$5-$K$5))-'MOD-Berechnungen'!M70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N70,0,-MIN('D-Dauer Goldenes Ende'!O11,N$5-$K$5))-'MOD-Berechnungen'!N70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O70,0,-MIN('D-Dauer Goldenes Ende'!P11,O$5-$K$5))-'MOD-Berechnungen'!O70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P70,0,-MIN('D-Dauer Goldenes Ende'!Q11,P$5-$K$5))-'MOD-Berechnungen'!P70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q70,0,-MIN('D-Dauer Goldenes Ende'!R11,Q$5-$K$5))-'MOD-Berechnungen'!Q70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!R70,0,-MIN('D-Dauer Goldenes Ende'!S11,R$5-$K$5))-'MOD-Berechnungen'!R70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!S70,0,-MIN('D-Dauer Goldenes Ende'!T11,S$5-$K$5))-'MOD-Berechnungen'!S70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!T70,0,-MIN('D-Dauer Goldenes Ende'!U11,T$5-$K$5))-'MOD-Berechnungen'!T70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!U70,0,-MIN('D-Dauer Goldenes Ende'!V11,U$5-$K$5))-'MOD-Berechnungen'!U70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!V70,0,-MIN('D-Dauer Goldenes Ende'!W11,V$5-$K$5))-'MOD-Berechnungen'!V70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!W70,0,-MIN('D-Dauer Goldenes Ende'!X11,W$5-$K$5))-'MOD-Berechnungen'!W70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!X70,0,-MIN('D-Dauer Goldenes Ende'!Y11,X$5-$K$5))-'MOD-Berechnungen'!X70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Y70,0,-MIN('D-Dauer Goldenes Ende'!Z11,Y$5-$K$5))-'MOD-Berechnungen'!Y70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Z70,0,-MIN('D-Dauer Goldenes Ende'!AA11,Z$5-$K$5))-'MOD-Berechnungen'!Z70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AA70,0,-MIN('D-Dauer Goldenes Ende'!AB11,AA$5-$K$5))-'MOD-Berechnungen'!AA70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AB70,0,-MIN('D-Dauer Goldenes Ende'!AC11,AB$5-$K$5))-'MOD-Berechnungen'!AB70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AC70,0,-MIN('D-Dauer Goldenes Ende'!AD11,AC$5-$K$5))-'MOD-Berechnungen'!AC70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AD70,0,-MIN('D-Dauer Goldenes Ende'!AE11,AD$5-$K$5))-'MOD-Berechnungen'!AD70","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AE70,0,-MIN('D-Dauer Goldenes Ende'!AF11,AE$5-$K$5))-'MOD-Berechnungen'!AE70","v":0}]
["192.9",null,null,null,"Solar",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K71,0,-MIN('D-Dauer Goldenes Ende'!L12,K$5-$K$5))-'MOD-Berechnungen'!K71","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L71,0,-MIN('D-Dauer Goldenes Ende'!M12,L$5-$K$5))-'MOD-Berechnungen'!L71","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M71,0,-MIN('D-Dauer Goldenes Ende'!N12,M$5-$K$5))-'MOD-Berechnungen'!M71","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N71,0,-MIN('D-Dauer Goldenes Ende'!O12,N$5-$K$5))-'MOD-Berechnungen'!N71","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O71,0,-MIN('D-Dauer Goldenes Ende'!P12,O$5-$K$5))-'MOD-Berechnungen'!O71","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P71,0,-MIN('D-Dauer Goldenes Ende'!Q12,P$5-$K$5))-'MOD-Berechnungen'!P71","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q71,0,-MIN('D-Dauer Goldenes Ende'!R12,Q$5-$K$5))-'MOD-Berechnungen'!Q71","v":7.3862480000002506E-2},{"$f":"OFFSET('MOD-Berechnungen'!R71,0,-MIN('D-Dauer Goldenes Ende'!S12,R$5-$K$5))-'MOD-Berechnungen'!R71","v":0.18250117000000188},{"$f":"OFFSET('MOD-Berechnungen'!S71,0,-MIN('D-Dauer Goldenes Ende'!T12,S$5-$K$5))-'MOD-Berechnungen'!S71","v":0.29272272000000044},{"$f":"OFFSET('MOD-Berechnungen'!T71,0,-MIN('D-Dauer Goldenes Ende'!U12,T$5-$K$5))-'MOD-Berechnungen'!T71","v":0.43516927000000294},{"$f":"OFFSET('MOD-Berechnungen'!U71,0,-MIN('D-Dauer Goldenes Ende'!V12,U$5-$K$5))-'MOD-Berechnungen'!U71","v":1.0911985700000031},{"$f":"OFFSET('MOD-Berechnungen'!V71,0,-MIN('D-Dauer Goldenes Ende'!W12,V$5-$K$5))-'MOD-Berechnungen'!V71","v":1.9419381499999986},{"$f":"OFFSET('MOD-Berechnungen'!W71,0,-MIN('D-Dauer Goldenes Ende'!X12,W$5-$K$5))-'MOD-Berechnungen'!W71","v":2.6778944100000004},{"$f":"OFFSET('MOD-Berechnungen'!X71,0,-MIN('D-Dauer Goldenes Ende'!Y12,X$5-$K$5))-'MOD-Berechnungen'!X71","v":3.8214239860000063},{"$f":"OFFSET('MOD-Berechnungen'!Y71,0,-MIN('D-Dauer Goldenes Ende'!Z12,Y$5-$K$5))-'MOD-Berechnungen'!Y71","v":5.6585205460000019},{"$f":"OFFSET('MOD-Berechnungen'!Z71,0,-MIN('D-Dauer Goldenes Ende'!AA12,Z$5-$K$5))-'MOD-Berechnungen'!Z71","v":9.4409510860000161},{"$f":"OFFSET('MOD-Berechnungen'!AA71,0,-MIN('D-Dauer Goldenes Ende'!AB12,AA$5-$K$5))-'MOD-Berechnungen'!AA71","v":16.110225366000051},{"$f":"OFFSET('MOD-Berechnungen'!AB71,0,-MIN('D-Dauer Goldenes Ende'!AC12,AB$5-$K$5))-'MOD-Berechnungen'!AB71","v":23.266020476000055},{"$f":"OFFSET('MOD-Berechnungen'!AC71,0,-MIN('D-Dauer Goldenes Ende'!AD12,AC$5-$K$5))-'MOD-Berechnungen'!AC71","v":28.854563230000075},{"$f":"OFFSET('MOD-Berechnungen'!AD71,0,-MIN('D-Dauer Goldenes Ende'!AE12,AD$5-$K$5))-'MOD-Berechnungen'!AD71","v":30.010640880000061},{"$f":"OFFSET('MOD-Berechnungen'!AE71,0,-MIN('D-Dauer Goldenes Ende'!AF12,AE$5-$K$5))-'MOD-Berechnungen'!AE71","v":27.317740330000046}]
["192.10"]
["192.11",null,null,null,"EE-Kapazitäten außerhalb EEG",{"$f":"SUM(F196:F202)+SUM('D-EE-Kapazitäten nicht EEG'!G6:G12)","v":4.840091199999998},{"$f":"SUM(G196:G202)+SUM('D-EE-Kapazitäten nicht EEG'!H6:H12)","v":4.840091199999998},{"$f":"SUM(H196:H202)+SUM('D-EE-Kapazitäten nicht EEG'!I6:I12)","v":4.7665611999999973},{"$f":"SUM(I196:I202)+SUM('D-EE-Kapazitäten nicht EEG'!J6:J12)","v":5.2694293699999983},{"$f":"SUM(J196:J202)+SUM('D-EE-Kapazitäten nicht EEG'!K6:K12)","v":5.5089811999999982},{"$f":"SUM(K196:K202)+SUM('D-EE-Kapazitäten nicht EEG'!L6:L12)","v":5.5479792599999973},{"$f":"SUM(L196:L202)+SUM('D-EE-Kapazitäten nicht EEG'!M6:M12)","v":5.8479792600000016},{"$f":"SUM(M196:M202)+SUM('D-EE-Kapazitäten nicht EEG'!N6:N12)","v":6.2479792600000001},{"$f":"SUM(N196:N202)+SUM('D-EE-Kapazitäten nicht EEG'!O6:O12)","v":6.7479792600000001},{"$f":"SUM(O196:O202)+SUM('D-EE-Kapazitäten nicht EEG'!P6:P12)","v":7.3479792600000016},{"$f":"SUM(P196:P202)+SUM('D-EE-Kapazitäten nicht EEG'!Q6:Q12)","v":8.0479792599999982},{"$f":"SUM(Q196:Q202)+SUM('D-EE-Kapazitäten nicht EEG'!R6:R12)","v":9.6276348499999997},{"$f":"SUM(R196:R202)+SUM('D-EE-Kapazitäten nicht EEG'!S6:S12)","v":11.929947339999998},{"$f":"SUM(S196:S202)+SUM('D-EE-Kapazitäten nicht EEG'!T6:T12)","v":14.590371979999997},{"$f":"SUM(T196:T202)+SUM('D-EE-Kapazitäten nicht EEG'!U6:U12)","v":16.850686529999997},{"$f":"SUM(U196:U202)+SUM('D-EE-Kapazitäten nicht EEG'!V6:V12)","v":18.860486830000003},{"$f":"SUM(V196:V202)+SUM('D-EE-Kapazitäten nicht EEG'!W6:W12)","v":19.719476799999995},{"$f":"SUM(W196:W202)+SUM('D-EE-Kapazitäten nicht EEG'!X6:X12)","v":20.091597259999997},{"$f":"SUM(X196:X202)+SUM('D-EE-Kapazitäten nicht EEG'!Y6:Y12)","v":19.871169946000006},{"$f":"SUM(Y196:Y202)+SUM('D-EE-Kapazitäten nicht EEG'!Z6:Z12)","v":19.762262506000003},{"$f":"SUM(Z196:Z202)+SUM('D-EE-Kapazitäten nicht EEG'!AA6:AA12)","v":24.190261966000016},{"$f":"SUM(AA196:AA202)+SUM('D-EE-Kapazitäten nicht EEG'!AB6:AB12)","v":30.472152396000048},{"$f":"SUM(AB196:AB202)+SUM('D-EE-Kapazitäten nicht EEG'!AC6:AC12)","v":37.274591766000057},{"$f":"SUM(AC196:AC202)+SUM('D-EE-Kapazitäten nicht EEG'!AD6:AD12)","v":43.598012850000075},{"$f":"SUM(AD196:AD202)+SUM('D-EE-Kapazitäten nicht EEG'!AE6:AE12)","v":47.014658290000057},{"$f":"SUM(AE196:AE202)+SUM('D-EE-Kapazitäten nicht EEG'!AF6:AF12)","v":46.407648450000046},null,null,"Summe aus Leistungen von Anlagen im goldenen Ende + Summe aus Leistungen von Anlagen, die keine EEG-Förderung erhalten"]
[193]
[194,null,null,null,"Strom aus Anlagen, die nach dem Ende der Förderperiode weiter betrieben werden (goldenes Ende) [TWh/a]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.31",null,"Strommenge wird berechnet aus verbleibenden Strommengen aus Bestandsanlagen (Baujahr <2015) und der Dauer des \"Goldenen Endes\" in Jahren. "]
[195,null,null,null,"Wasser",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K74,0,-MIN('D-Dauer Goldenes Ende'!L6,K$5-$K$5))-'MOD-Berechnungen'!K74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L74,0,-MIN('D-Dauer Goldenes Ende'!M6,L$5-$K$5))-'MOD-Berechnungen'!L74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M74,0,-MIN('D-Dauer Goldenes Ende'!N6,M$5-$K$5))-'MOD-Berechnungen'!M74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N74,0,-MIN('D-Dauer Goldenes Ende'!O6,N$5-$K$5))-'MOD-Berechnungen'!N74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O74,0,-MIN('D-Dauer Goldenes Ende'!P6,O$5-$K$5))-'MOD-Berechnungen'!O74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P74,0,-MIN('D-Dauer Goldenes Ende'!Q6,P$5-$K$5))-'MOD-Berechnungen'!P74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q74,0,-MIN('D-Dauer Goldenes Ende'!R6,Q$5-$K$5))-'MOD-Berechnungen'!Q74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!R74,0,-MIN('D-Dauer Goldenes Ende'!S6,R$5-$K$5))-'MOD-Berechnungen'!R74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!S74,0,-MIN('D-Dauer Goldenes Ende'!T6,S$5-$K$5))-'MOD-Berechnungen'!S74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!T74,0,-MIN('D-Dauer Goldenes Ende'!U6,T$5-$K$5))-'MOD-Berechnungen'!T74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!U74,0,-MIN('D-Dauer Goldenes Ende'!V6,U$5-$K$5))-'MOD-Berechnungen'!U74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!V74,0,-MIN('D-Dauer Goldenes Ende'!W6,V$5-$K$5))-'MOD-Berechnungen'!V74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!W74,0,-MIN('D-Dauer Goldenes Ende'!X6,W$5-$K$5))-'MOD-Berechnungen'!W74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!X74,0,-MIN('D-Dauer Goldenes Ende'!Y6,X$5-$K$5))-'MOD-Berechnungen'!X74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Y74,0,-MIN('D-Dauer Goldenes Ende'!Z6,Y$5-$K$5))-'MOD-Berechnungen'!Y74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Z74,0,-MIN('D-Dauer Goldenes Ende'!AA6,Z$5-$K$5))-'MOD-Berechnungen'!Z74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AA74,0,-MIN('D-Dauer Goldenes Ende'!AB6,AA$5-$K$5))-'MOD-Berechnungen'!AA74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AB74,0,-MIN('D-Dauer Goldenes Ende'!AC6,AB$5-$K$5))-'MOD-Berechnungen'!AB74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AC74,0,-MIN('D-Dauer Goldenes Ende'!AD6,AC$5-$K$5))-'MOD-Berechnungen'!AC74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AD74,0,-MIN('D-Dauer Goldenes Ende'!AE6,AD$5-$K$5))-'MOD-Berechnungen'!AD74","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AE74,0,-MIN('D-Dauer Goldenes Ende'!AF6,AE$5-$K$5))-'MOD-Berechnungen'!AE74","v":0},"v2.1.31","v2.1.35"]
[196,null,null,null,"Gas",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K75,0,-MIN('D-Dauer Goldenes Ende'!L7,K$5-$K$5))-'MOD-Berechnungen'!K75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L75,0,-MIN('D-Dauer Goldenes Ende'!M7,L$5-$K$5))-'MOD-Berechnungen'!L75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M75,0,-MIN('D-Dauer Goldenes Ende'!N7,M$5-$K$5))-'MOD-Berechnungen'!M75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N75,0,-MIN('D-Dauer Goldenes Ende'!O7,N$5-$K$5))-'MOD-Berechnungen'!N75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O75,0,-MIN('D-Dauer Goldenes Ende'!P7,O$5-$K$5))-'MOD-Berechnungen'!O75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P75,0,-MIN('D-Dauer Goldenes Ende'!Q7,P$5-$K$5))-'MOD-Berechnungen'!P75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q75,0,-MIN('D-Dauer Goldenes Ende'!R7,Q$5-$K$5))-'MOD-Berechnungen'!Q75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!R75,0,-MIN('D-Dauer Goldenes Ende'!S7,R$5-$K$5))-'MOD-Berechnungen'!R75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!S75,0,-MIN('D-Dauer Goldenes Ende'!T7,S$5-$K$5))-'MOD-Berechnungen'!S75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!T75,0,-MIN('D-Dauer Goldenes Ende'!U7,T$5-$K$5))-'MOD-Berechnungen'!T75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!U75,0,-MIN('D-Dauer Goldenes Ende'!V7,U$5-$K$5))-'MOD-Berechnungen'!U75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!V75,0,-MIN('D-Dauer Goldenes Ende'!W7,V$5-$K$5))-'MOD-Berechnungen'!V75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!W75,0,-MIN('D-Dauer Goldenes Ende'!X7,W$5-$K$5))-'MOD-Berechnungen'!W75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!X75,0,-MIN('D-Dauer Goldenes Ende'!Y7,X$5-$K$5))-'MOD-Berechnungen'!X75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Y75,0,-MIN('D-Dauer Goldenes Ende'!Z7,Y$5-$K$5))-'MOD-Berechnungen'!Y75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Z75,0,-MIN('D-Dauer Goldenes Ende'!AA7,Z$5-$K$5))-'MOD-Berechnungen'!Z75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AA75,0,-MIN('D-Dauer Goldenes Ende'!AB7,AA$5-$K$5))-'MOD-Berechnungen'!AA75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AB75,0,-MIN('D-Dauer Goldenes Ende'!AC7,AB$5-$K$5))-'MOD-Berechnungen'!AB75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AC75,0,-MIN('D-Dauer Goldenes Ende'!AD7,AC$5-$K$5))-'MOD-Berechnungen'!AC75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AD75,0,-MIN('D-Dauer Goldenes Ende'!AE7,AD$5-$K$5))-'MOD-Berechnungen'!AD75","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AE75,0,-MIN('D-Dauer Goldenes Ende'!AF7,AE$5-$K$5))-'MOD-Berechnungen'!AE75","v":0},"v2.1.31","v2.1.35"]
[197,null,null,null,"Biomasse",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K76,0,-MIN('D-Dauer Goldenes Ende'!L8,K$5-$K$5))-'MOD-Berechnungen'!K76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L76,0,-MIN('D-Dauer Goldenes Ende'!M8,L$5-$K$5))-'MOD-Berechnungen'!L76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M76,0,-MIN('D-Dauer Goldenes Ende'!N8,M$5-$K$5))-'MOD-Berechnungen'!M76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N76,0,-MIN('D-Dauer Goldenes Ende'!O8,N$5-$K$5))-'MOD-Berechnungen'!N76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O76,0,-MIN('D-Dauer Goldenes Ende'!P8,O$5-$K$5))-'MOD-Berechnungen'!O76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P76,0,-MIN('D-Dauer Goldenes Ende'!Q8,P$5-$K$5))-'MOD-Berechnungen'!P76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q76,0,-MIN('D-Dauer Goldenes Ende'!R8,Q$5-$K$5))-'MOD-Berechnungen'!Q76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!R76,0,-MIN('D-Dauer Goldenes Ende'!S8,R$5-$K$5))-'MOD-Berechnungen'!R76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!S76,0,-MIN('D-Dauer Goldenes Ende'!T8,S$5-$K$5))-'MOD-Berechnungen'!S76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!T76,0,-MIN('D-Dauer Goldenes Ende'!U8,T$5-$K$5))-'MOD-Berechnungen'!T76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!U76,0,-MIN('D-Dauer Goldenes Ende'!V8,U$5-$K$5))-'MOD-Berechnungen'!U76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!V76,0,-MIN('D-Dauer Goldenes Ende'!W8,V$5-$K$5))-'MOD-Berechnungen'!V76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!W76,0,-MIN('D-Dauer Goldenes Ende'!X8,W$5-$K$5))-'MOD-Berechnungen'!W76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!X76,0,-MIN('D-Dauer Goldenes Ende'!Y8,X$5-$K$5))-'MOD-Berechnungen'!X76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Y76,0,-MIN('D-Dauer Goldenes Ende'!Z8,Y$5-$K$5))-'MOD-Berechnungen'!Y76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Z76,0,-MIN('D-Dauer Goldenes Ende'!AA8,Z$5-$K$5))-'MOD-Berechnungen'!Z76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AA76,0,-MIN('D-Dauer Goldenes Ende'!AB8,AA$5-$K$5))-'MOD-Berechnungen'!AA76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AB76,0,-MIN('D-Dauer Goldenes Ende'!AC8,AB$5-$K$5))-'MOD-Berechnungen'!AB76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AC76,0,-MIN('D-Dauer Goldenes Ende'!AD8,AC$5-$K$5))-'MOD-Berechnungen'!AC76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AD76,0,-MIN('D-Dauer Goldenes Ende'!AE8,AD$5-$K$5))-'MOD-Berechnungen'!AD76","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AE76,0,-MIN('D-Dauer Goldenes Ende'!AF8,AE$5-$K$5))-'MOD-Berechnungen'!AE76","v":0},"v2.1.31","v2.1.35"]
[198,null,null,null,"Geothermie",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K77,0,-MIN('D-Dauer Goldenes Ende'!L9,K$5-$K$5))-'MOD-Berechnungen'!K77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L77,0,-MIN('D-Dauer Goldenes Ende'!M9,L$5-$K$5))-'MOD-Berechnungen'!L77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M77,0,-MIN('D-Dauer Goldenes Ende'!N9,M$5-$K$5))-'MOD-Berechnungen'!M77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N77,0,-MIN('D-Dauer Goldenes Ende'!O9,N$5-$K$5))-'MOD-Berechnungen'!N77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O77,0,-MIN('D-Dauer Goldenes Ende'!P9,O$5-$K$5))-'MOD-Berechnungen'!O77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P77,0,-MIN('D-Dauer Goldenes Ende'!Q9,P$5-$K$5))-'MOD-Berechnungen'!P77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q77,0,-MIN('D-Dauer Goldenes Ende'!R9,Q$5-$K$5))-'MOD-Berechnungen'!Q77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!R77,0,-MIN('D-Dauer Goldenes Ende'!S9,R$5-$K$5))-'MOD-Berechnungen'!R77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!S77,0,-MIN('D-Dauer Goldenes Ende'!T9,S$5-$K$5))-'MOD-Berechnungen'!S77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!T77,0,-MIN('D-Dauer Goldenes Ende'!U9,T$5-$K$5))-'MOD-Berechnungen'!T77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!U77,0,-MIN('D-Dauer Goldenes Ende'!V9,U$5-$K$5))-'MOD-Berechnungen'!U77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!V77,0,-MIN('D-Dauer Goldenes Ende'!W9,V$5-$K$5))-'MOD-Berechnungen'!V77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!W77,0,-MIN('D-Dauer Goldenes Ende'!X9,W$5-$K$5))-'MOD-Berechnungen'!W77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!X77,0,-MIN('D-Dauer Goldenes Ende'!Y9,X$5-$K$5))-'MOD-Berechnungen'!X77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Y77,0,-MIN('D-Dauer Goldenes Ende'!Z9,Y$5-$K$5))-'MOD-Berechnungen'!Y77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Z77,0,-MIN('D-Dauer Goldenes Ende'!AA9,Z$5-$K$5))-'MOD-Berechnungen'!Z77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AA77,0,-MIN('D-Dauer Goldenes Ende'!AB9,AA$5-$K$5))-'MOD-Berechnungen'!AA77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AB77,0,-MIN('D-Dauer Goldenes Ende'!AC9,AB$5-$K$5))-'MOD-Berechnungen'!AB77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AC77,0,-MIN('D-Dauer Goldenes Ende'!AD9,AC$5-$K$5))-'MOD-Berechnungen'!AC77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AD77,0,-MIN('D-Dauer Goldenes Ende'!AE9,AD$5-$K$5))-'MOD-Berechnungen'!AD77","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AE77,0,-MIN('D-Dauer Goldenes Ende'!AF9,AE$5-$K$5))-'MOD-Berechnungen'!AE77","v":0},"v2.1.31","v2.1.35"]
[199,null,null,null,"Wind Onshore",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K78,0,-MIN('D-Dauer Goldenes Ende'!L10,K$5-$K$5))-'MOD-Berechnungen'!K78","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L78,0,-MIN('D-Dauer Goldenes Ende'!M10,L$5-$K$5))-'MOD-Berechnungen'!L78","v":0.39128179336409374},{"$f":"OFFSET('MOD-Berechnungen'!M78,0,-MIN('D-Dauer Goldenes Ende'!N10,M$5-$K$5))-'MOD-Berechnungen'!M78","v":0.91299085118289725},{"$f":"OFFSET('MOD-Berechnungen'!N78,0,-MIN('D-Dauer Goldenes Ende'!O10,N$5-$K$5))-'MOD-Berechnungen'!N78","v":1.5651271734563892},{"$f":"OFFSET('MOD-Berechnungen'!O78,0,-MIN('D-Dauer Goldenes Ende'!P10,O$5-$K$5))-'MOD-Berechnungen'!O78","v":2.3476907601845838},{"$f":"OFFSET('MOD-Berechnungen'!P78,0,-MIN('D-Dauer Goldenes Ende'!Q10,P$5-$K$5))-'MOD-Berechnungen'!P78","v":3.2606816113674739},{"$f":"OFFSET('MOD-Berechnungen'!Q78,0,-MIN('D-Dauer Goldenes Ende'!R10,Q$5-$K$5))-'MOD-Berechnungen'!Q78","v":5.2246463730878077},{"$f":"OFFSET('MOD-Berechnungen'!R78,0,-MIN('D-Dauer Goldenes Ende'!S10,R$5-$K$5))-'MOD-Berechnungen'!R78","v":8.3152731135299689},{"$f":"OFFSET('MOD-Berechnungen'!S78,0,-MIN('D-Dauer Goldenes Ende'!T10,S$5-$K$5))-'MOD-Berechnungen'!S78","v":11.951853276513475},{"$f":"OFFSET('MOD-Berechnungen'!T78,0,-MIN('D-Dauer Goldenes Ende'!U10,T$5-$K$5))-'MOD-Berechnungen'!T78","v":15.200574566106248},{"$f":"OFFSET('MOD-Berechnungen'!U78,0,-MIN('D-Dauer Goldenes Ende'!V10,U$5-$K$5))-'MOD-Berechnungen'!U78","v":17.546143272525526},{"$f":"OFFSET('MOD-Berechnungen'!V78,0,-MIN('D-Dauer Goldenes Ende'!W10,V$5-$K$5))-'MOD-Berechnungen'!V78","v":17.996396285048242},{"$f":"OFFSET('MOD-Berechnungen'!W78,0,-MIN('D-Dauer Goldenes Ende'!X10,W$5-$K$5))-'MOD-Berechnungen'!W78","v":18.008168871073011},{"$f":"OFFSET('MOD-Berechnungen'!X78,0,-MIN('D-Dauer Goldenes Ende'!Y10,X$5-$K$5))-'MOD-Berechnungen'!X78","v":16.53210292187854},{"$f":"OFFSET('MOD-Berechnungen'!Y78,0,-MIN('D-Dauer Goldenes Ende'!Z10,Y$5-$K$5))-'MOD-Berechnungen'!Y78","v":13.76284158038121},{"$f":"OFFSET('MOD-Berechnungen'!Z78,0,-MIN('D-Dauer Goldenes Ende'!AA10,Z$5-$K$5))-'MOD-Berechnungen'!Z78","v":15.160309277475644},{"$f":"OFFSET('MOD-Berechnungen'!AA78,0,-MIN('D-Dauer Goldenes Ende'!AB10,AA$5-$K$5))-'MOD-Berechnungen'!AA78","v":15.040995414504501},{"$f":"OFFSET('MOD-Berechnungen'!AB78,0,-MIN('D-Dauer Goldenes Ende'!AC10,AB$5-$K$5))-'MOD-Berechnungen'!AB78","v":14.811701120210326},{"$f":"OFFSET('MOD-Berechnungen'!AC78,0,-MIN('D-Dauer Goldenes Ende'!AD10,AC$5-$K$5))-'MOD-Berechnungen'!AC78","v":16.556570750292643},{"$f":"OFFSET('MOD-Berechnungen'!AD78,0,-MIN('D-Dauer Goldenes Ende'!AE10,AD$5-$K$5))-'MOD-Berechnungen'!AD78","v":21.493536514267596},{"$f":"OFFSET('MOD-Berechnungen'!AE78,0,-MIN('D-Dauer Goldenes Ende'!AF10,AE$5-$K$5))-'MOD-Berechnungen'!AE78","v":26.534990416467974},"v2.1.31","v2.1.35"]
[200,null,null,null,"Wind Offshore",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K79,0,-MIN('D-Dauer Goldenes Ende'!L11,K$5-$K$5))-'MOD-Berechnungen'!K79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L79,0,-MIN('D-Dauer Goldenes Ende'!M11,L$5-$K$5))-'MOD-Berechnungen'!L79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M79,0,-MIN('D-Dauer Goldenes Ende'!N11,M$5-$K$5))-'MOD-Berechnungen'!M79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N79,0,-MIN('D-Dauer Goldenes Ende'!O11,N$5-$K$5))-'MOD-Berechnungen'!N79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O79,0,-MIN('D-Dauer Goldenes Ende'!P11,O$5-$K$5))-'MOD-Berechnungen'!O79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P79,0,-MIN('D-Dauer Goldenes Ende'!Q11,P$5-$K$5))-'MOD-Berechnungen'!P79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q79,0,-MIN('D-Dauer Goldenes Ende'!R11,Q$5-$K$5))-'MOD-Berechnungen'!Q79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!R79,0,-MIN('D-Dauer Goldenes Ende'!S11,R$5-$K$5))-'MOD-Berechnungen'!R79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!S79,0,-MIN('D-Dauer Goldenes Ende'!T11,S$5-$K$5))-'MOD-Berechnungen'!S79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!T79,0,-MIN('D-Dauer Goldenes Ende'!U11,T$5-$K$5))-'MOD-Berechnungen'!T79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!U79,0,-MIN('D-Dauer Goldenes Ende'!V11,U$5-$K$5))-'MOD-Berechnungen'!U79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!V79,0,-MIN('D-Dauer Goldenes Ende'!W11,V$5-$K$5))-'MOD-Berechnungen'!V79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!W79,0,-MIN('D-Dauer Goldenes Ende'!X11,W$5-$K$5))-'MOD-Berechnungen'!W79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!X79,0,-MIN('D-Dauer Goldenes Ende'!Y11,X$5-$K$5))-'MOD-Berechnungen'!X79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Y79,0,-MIN('D-Dauer Goldenes Ende'!Z11,Y$5-$K$5))-'MOD-Berechnungen'!Y79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Z79,0,-MIN('D-Dauer Goldenes Ende'!AA11,Z$5-$K$5))-'MOD-Berechnungen'!Z79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AA79,0,-MIN('D-Dauer Goldenes Ende'!AB11,AA$5-$K$5))-'MOD-Berechnungen'!AA79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AB79,0,-MIN('D-Dauer Goldenes Ende'!AC11,AB$5-$K$5))-'MOD-Berechnungen'!AB79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AC79,0,-MIN('D-Dauer Goldenes Ende'!AD11,AC$5-$K$5))-'MOD-Berechnungen'!AC79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AD79,0,-MIN('D-Dauer Goldenes Ende'!AE11,AD$5-$K$5))-'MOD-Berechnungen'!AD79","v":0},{"$f":"OFFSET('MOD-Berechnungen'!AE79,0,-MIN('D-Dauer Goldenes Ende'!AF11,AE$5-$K$5))-'MOD-Berechnungen'!AE79","v":0},"v2.1.31","v2.1.35"]
[201,null,null,null,"Solar",0,0,0,0,0,{"$f":"OFFSET('MOD-Berechnungen'!K80,0,-MIN('D-Dauer Goldenes Ende'!L12,K$5-$K$5))-'MOD-Berechnungen'!K80","v":0},{"$f":"OFFSET('MOD-Berechnungen'!L80,0,-MIN('D-Dauer Goldenes Ende'!M12,L$5-$K$5))-'MOD-Berechnungen'!L80","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M80,0,-MIN('D-Dauer Goldenes Ende'!N12,M$5-$K$5))-'MOD-Berechnungen'!M80","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N80,0,-MIN('D-Dauer Goldenes Ende'!O12,N$5-$K$5))-'MOD-Berechnungen'!N80","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O80,0,-MIN('D-Dauer Goldenes Ende'!P12,O$5-$K$5))-'MOD-Berechnungen'!O80","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P80,0,-MIN('D-Dauer Goldenes Ende'!Q12,P$5-$K$5))-'MOD-Berechnungen'!P80","v":0},{"$f":"OFFSET('MOD-Berechnungen'!Q80,0,-MIN('D-Dauer Goldenes Ende'!R12,Q$5-$K$5))-'MOD-Berechnungen'!Q80","v":4.91858058202439E-2},{"$f":"OFFSET('MOD-Berechnungen'!R80,0,-MIN('D-Dauer Goldenes Ende'!S12,R$5-$K$5))-'MOD-Berechnungen'!R80","v":0.12905756701849924},{"$f":"OFFSET('MOD-Berechnungen'!S80,0,-MIN('D-Dauer Goldenes Ende'!T12,S$5-$K$5))-'MOD-Berechnungen'!S80","v":0.21640650191361033},{"$f":"OFFSET('MOD-Berechnungen'!T80,0,-MIN('D-Dauer Goldenes Ende'!U12,T$5-$K$5))-'MOD-Berechnungen'!T80","v":0.33690374049582061},{"$f":"OFFSET('MOD-Berechnungen'!U80,0,-MIN('D-Dauer Goldenes Ende'!V12,U$5-$K$5))-'MOD-Berechnungen'!U80","v":0.90064593148343874},{"$f":"OFFSET('MOD-Berechnungen'!V80,0,-MIN('D-Dauer Goldenes Ende'!W12,V$5-$K$5))-'MOD-Berechnungen'!V80","v":1.6505893176412094},{"$f":"OFFSET('MOD-Berechnungen'!W80,0,-MIN('D-Dauer Goldenes Ende'!X12,W$5-$K$5))-'MOD-Berechnungen'!W80","v":2.308106024776901},{"$f":"OFFSET('MOD-Berechnungen'!X80,0,-MIN('D-Dauer Goldenes Ende'!Y12,X$5-$K$5))-'MOD-Berechnungen'!X80","v":3.3346417753158661},{"$f":"OFFSET('MOD-Berechnungen'!Y80,0,-MIN('D-Dauer Goldenes Ende'!Z12,Y$5-$K$5))-'MOD-Berechnungen'!Y80","v":4.9694078286491496},{"$f":"OFFSET('MOD-Berechnungen'!Z80,0,-MIN('D-Dauer Goldenes Ende'!AA12,Z$5-$K$5))-'MOD-Berechnungen'!Z80","v":8.4179531987116434},{"$f":"OFFSET('MOD-Berechnungen'!AA80,0,-MIN('D-Dauer Goldenes Ende'!AB12,AA$5-$K$5))-'MOD-Berechnungen'!AA80","v":14.398830105595646},{"$f":"OFFSET('MOD-Berechnungen'!AB80,0,-MIN('D-Dauer Goldenes Ende'!AC12,AB$5-$K$5))-'MOD-Berechnungen'!AB80","v":20.757210475691441},{"$f":"OFFSET('MOD-Berechnungen'!AC80,0,-MIN('D-Dauer Goldenes Ende'!AD12,AC$5-$K$5))-'MOD-Berechnungen'!AC80","v":25.5706847087678},{"$f":"OFFSET('MOD-Berechnungen'!AD80,0,-MIN('D-Dauer Goldenes Ende'!AE12,AD$5-$K$5))-'MOD-Berechnungen'!AD80","v":26.364849809554659},{"$f":"OFFSET('MOD-Berechnungen'!AE80,0,-MIN('D-Dauer Goldenes Ende'!AF12,AE$5-$K$5))-'MOD-Berechnungen'!AE80","v":23.700450799975101},"v2.1.31","v2.1.35"]
[202]
[203,null,null,null,"Zielerreichungsgrafik"]
[204,null,null,null,"Nettostromverbrauch (TWh)",{"$f":"'MOD-Berechnungen'!F11","v":535.4},{"$f":"'MOD-Berechnungen'!G11","v":536.79999999999995},{"$f":"'MOD-Berechnungen'!H11","v":540.29999999999995},{"$f":"'MOD-Berechnungen'!I11","v":537.10000000000014},{"$f":"'MOD-Berechnungen'!J11","v":529.87864653548297},{"$f":"'MOD-Berechnungen'!K11","v":520.6},{"$f":"'MOD-Berechnungen'!L11","v":511.6},{"$f":"'MOD-Berechnungen'!M11","v":521.90464399999996},{"$f":"'MOD-Berechnungen'!N11","v":524.64},{"$f":"'MOD-Berechnungen'!O11","v":536.23646499999995},{"$f":"'MOD-Berechnungen'!P11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!Q11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!R11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!S11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!T11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!U11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!V11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!W11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!X11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!Y11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!Z11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!AA11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!AB11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!AC11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!AD11","v":538.51776999999993},{"$f":"'MOD-Berechnungen'!AE11","v":538.51776999999993}]
[205,null,null,null,"Netzverluste und Kraftwerkseigenverbrauch (TWh)",{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!F6","v":79.900000000000006},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!G6","v":70},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!H6","v":66.8},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!I6","v":66.8},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!J6","v":68.099999999999994},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!K6","v":79},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!L6","v":86.5},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!M6","v":77.2},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!N6","v":70.3},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!O6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!P6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!Q6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!R6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!S6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!T6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!U6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!V6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!W6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!X6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!Y6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!Z6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AA6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AB6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AC6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AD6","v":62},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AE6","v":62}]
[206,null,null,null,"Bruttostromverbrauch (TWh)",{"$f":"F216+F217","v":615.29999999999995},{"$f":"G216+G217","v":606.79999999999995},607.09999999999991,603.90000000000009,597.97864653548299,{"$f":"K216+K217","v":599.6},598.1,{"$f":"M216+M217","v":599.10464400000001},{"$f":"N216+N217","v":594.93999999999994},598.23646499999995,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,600.51776999999993,{"$f":"AE216+AE217","v":600.51776999999993}]
[207,null,null,null,"EE-Erzeugung (TWh)",{"$f":"'MOD-Berechnungen'!F245","v":90.230999999999995},{"$f":"'MOD-Berechnungen'!G245","v":110.32713299999998},{"$f":"'MOD-Berechnungen'!H245","v":113.51865999999998},{"$f":"'MOD-Berechnungen'!I245","v":134.44289299999997},{"$f":"'MOD-Berechnungen'!J245","v":149.23655299999999},{"$f":"'MOD-Berechnungen'!K245","v":160.48758199999997},{"$f":"'MOD-Berechnungen'!L245","v":176.427021},{"$f":"'MOD-Berechnungen'!M245","v":187.22620899999998},{"$f":"'MOD-Berechnungen'!N245","v":203.875407},{"$f":"'MOD-Berechnungen'!O245","v":217.00349199999999},{"$f":"'MOD-Berechnungen'!P245","v":225.61901599999999},{"$f":"'MOD-Berechnungen'!Q245","v":225.15291194469691},{"$f":"'MOD-Berechnungen'!R245","v":229.53808136198626},{"$f":"'MOD-Berechnungen'!S245","v":235.32797357631199},{"$f":"'MOD-Berechnungen'!T245","v":244.81793527311655},{"$f":"'MOD-Berechnungen'!U245","v":255.94218212048895},{"$f":"'MOD-Berechnungen'!V245","v":266.60229515552317},{"$f":"'MOD-Berechnungen'!W245","v":275.49433321874392},{"$f":"'MOD-Berechnungen'!X245","v":286.12853615892215},{"$f":"'MOD-Berechnungen'!Y245","v":299.46184863269576},{"$f":"'MOD-Berechnungen'!Z245","v":305.80656665959572},{"$f":"'MOD-Berechnungen'!AA245","v":309.98836761569891},{"$f":"'MOD-Berechnungen'!AB245","v":310.1600875469428},{"$f":"'MOD-Berechnungen'!AC245","v":316.20393551117189},{"$f":"'MOD-Berechnungen'!AD245","v":323.20416947478446},{"$f":"'MOD-Berechnungen'!AE245","v":327.87228853752902}]
[208,null,null,null,"EE-Erzeugung außerhalb EEG (TWh/a)",{"$f":"SUM('D-EE-Strommengen nicht EEG'!G6:G12) + SUM(F207:F213)","v":20.256},{"$f":"SUM('D-EE-Strommengen nicht EEG'!H6:H12) + SUM(G207:G213)","v":16.433254000000002},{"$f":"SUM('D-EE-Strommengen nicht EEG'!I6:I12) + SUM(H207:H213)","v":21.270144000000002},{"$f":"SUM('D-EE-Strommengen nicht EEG'!J6:J12) + SUM(I207:I213)","v":22.104711999999999},{"$f":"SUM('D-EE-Strommengen nicht EEG'!K6:K12) + SUM(J207:J213)","v":20.049999999999997},{"$f":"SUM('D-EE-Strommengen nicht EEG'!L6:L12) + SUM(K207:K213)","v":19.75},{"$f":"SUM('D-EE-Strommengen nicht EEG'!M6:M12) + SUM(L207:L213)","v":20.141281793364094},{"$f":"SUM('D-EE-Strommengen nicht EEG'!N6:N12) + SUM(M207:M213)","v":20.662990851182897},{"$f":"SUM('D-EE-Strommengen nicht EEG'!O6:O12) + SUM(N207:N213)","v":21.315127173456389},{"$f":"SUM('D-EE-Strommengen nicht EEG'!P6:P12) + SUM(O207:O213)","v":22.097690760184584},{"$f":"SUM('D-EE-Strommengen nicht EEG'!Q6:Q12) + SUM(P207:P213)","v":23.010681611367474},{"$f":"SUM('D-EE-Strommengen nicht EEG'!R6:R12) + SUM(Q207:Q213)","v":25.023832178908052},{"$f":"SUM('D-EE-Strommengen nicht EEG'!S6:S12) + SUM(R207:R213)","v":28.194330680548468},{"$f":"SUM('D-EE-Strommengen nicht EEG'!T6:T12) + SUM(S207:S213)","v":31.918259778427085},{"$f":"SUM('D-EE-Strommengen nicht EEG'!U6:U12) + SUM(T207:T213)","v":35.287478306602068},{"$f":"SUM('D-EE-Strommengen nicht EEG'!V6:V12) + SUM(U207:U213)","v":38.196789204008965},{"$f":"SUM('D-EE-Strommengen nicht EEG'!W6:W12) + SUM(V207:V213)","v":39.396985602689455},{"$f":"SUM('D-EE-Strommengen nicht EEG'!X6:X12) + SUM(W207:W213)","v":40.066274895849915},{"$f":"SUM('D-EE-Strommengen nicht EEG'!Y6:Y12) + SUM(X207:X213)","v":39.616744697194406},{"$f":"SUM('D-EE-Strommengen nicht EEG'!Z6:Z12) + SUM(Y207:Y213)","v":38.482249409030359},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AA6:AA12) + SUM(Z207:Z213)","v":43.328262476187291},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AB6:AB12) + SUM(AA207:AA213)","v":49.189825520100143},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AC6:AC12) + SUM(AB207:AB213)","v":55.318911595901767},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AD6:AD12) + SUM(AC207:AC213)","v":61.877255459060443},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AE6:AE12) + SUM(AD207:AD213)","v":67.608386323822259},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AF6:AF12) + SUM(AE207:AE213)","v":69.985441216443078},"v2.1.29","v2.1.31"]
[209]
[210,null,null,null,"Anteil Erneuerbarer",{"$f":"(F219+F220)/F218","v":0.17956606533398342},0.20889978081740276,0.22202076099489373,0.25922769498261294,0.28309799017205339,0.30059636757838554,{"$f":"(L219+L220)/L218","v":0.3286545774843071},{"$f":"(M219+M220)/M218","v":0.34699981369395438},0.37850965504665413,0.3996767110480044,0.41402554600735214,0.41660173373987752,0.42918365603491598,0.44502635343287023,0.46643984170479863,0.48980893825089961,0.50955907725796801,0.52548088312955976,0.54244070222287777,0.56275453437743594,0.58138967167579902,0.59811417926200439,0.60860646828626674,0.62959201185708857,0.65079265814000264,{"$f":"(AE219+AE220)/AE218","v":0.66252449074732978},null,"v2.1.29"]
[211,null,null,null,"Zielmarke gem. EEG:\n40-45% in 2025,\n55-60% in 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U225-U224","v":4.9999999999999989E-2},null,null,null,null,null,null,null,null,null,{"$f":"AE225-AE224","v":4.9999999999999933E-2},null,"v2.1.40"]
[212,null,null,null,"untere Grenze der Zielmarken",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,null,null,null,null,null,null,null,null,0.55000000000000004,null,"v2.1.40"]
[213,null,null,null,"obere Grenze der Zielmarken",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,null,null,null,null,null,null,null,null,null,0.6,null,"v2.1.40"]
[214,null,null,null,"Zielmarke Koalitionsvertrag 2018 65%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65]
[null,null,null,null,"Umlageanteile  [ct/kWh] für Übersichtsgrafik (jährliche Änderung), real oder nominal je nach Schalterstellung",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,"Einnahmen der Anlagenbetreiber gemäß Vergütungssatz (Baujahr > 2014)",null,{"$f":"G116-F116","v":0},0,0,0,0.27939409073691407,0.46858056032693879,0.53255636685117402,0.48646309581195002,0.40481414287392803,0.29031082325920154,0.16423858886468112,0.17941876176830895,0.20246762083683478,0.19944185138951154,0.30462876192503874,0.24749905853345489,9.8279138470832361E-2,0.25810274971467662,0.18331964625403607,0.32882982894359536,0.32743525456912526,0.32798986349527137,0.32743472347531188,0.23932267578523003,0.20463537913304286]
[null,null,null,null,"Einnahmen aus Vermarktung",null,{"$f":"G117-F117","v":-3.3849593859787142E-2},-0.32675804925327934,-0.15876774422843365,0.16793347085595567,3.2968867940948332E-2,2.3239578283304363E-2,8.2468882782557484E-2,-0.28339141135100143,-0.58973956946485595,-0.33886245998615427,-0.46740374719095534,-0.18199645103155415,-0.19770532323396983,-0.11243771255734059,-0.16641808340241848,-0.15542113551269798,-0.1229436847278258,-0.14613122256736233,-0.18548040709700686,-7.9996570927910682E-2,-3.5655455831184568E-2,4.1829876629493334E-2,-6.7976675006705456E-2,-7.6106067660758114E-2,-8.612339229887489E-2]
[null,null,null,null,"Liquiditätsreserve",null,{"$f":"G118-F118","v":0},9.9363640268897269E-2,0.31946584740793482,9.5670959943539302E-2,8.1419828974933606E-2,4.3373922369130957E-2,-0.21940776369602205,1.7385610049785394E-2,-1.6393257122014726E-2,0.12516112168795229,-0.15710710795587601,-1.0894196792496869E-2,-1.1518255947574607E-2,-5.6104480004339763E-3,-1.1415429002655575E-2,-2.2237137731606738E-2,-2.8891709780731356E-2,-2.1800226341378848E-2,-2.4184384220485466E-2,-2.9880253808475005E-2,-4.4264169746131704E-2,-4.2777684812470435E-2,-2.091672979609574E-2,-6.5970595515429248E-3,-7.838532678752938E-3]
[null,null,null,null,"Kontostand des Vorjahres",null,{"$f":"G119-F119","v":0.27301911687690317},-9.2504099442375559E-2,0.48936061812031861,-8.9380559378932189E-2,-0.96561811872426984,-0.30758906772849398,0.13761422953461544,-0.38927135474130536,-8.5231019253715457E-2,0.41413465989858733,1.6407949728134406,-1.1134990157454239,2.9106739930734059E-2,3.1206824808433696E-2,1.6806518080050813E-2,2.8063974232377057E-2,3.7785050393393374E-2,4.1183690843832457E-2,3.6365578206308966E-2,4.2640813515934545E-2,3.7848290349215441E-2,4.7788736759671213E-2,3.8762372198644313E-2,2.778131109915416E-2,1.4309805739268322E-2]
[null,null,null,null,"Sonstige Effekte*\n*vermiedene Netzentgelte, Grünstromprivileg, sonstige Kosten",null,{"$f":"G120-F120","v":0.2044365729849198},-0.23736167483289211,-5.5892797263081051E-2,3.5504435661769251E-3,-8.1440415531695565E-2,-4.1305258452051102E-2,-3.7241957335622272E-2,6.0259891457742576E-2,3.8252944511957765E-2,5.3690056943824324E-2,-1.1196790680559204E-2,4.5381014312373402E-4,4.115275945909963E-4,1.2094448567363525E-3,4.1389108969285965E-3,4.595572997443606E-3,7.4050624362557993E-3,4.9697806806354716E-3,1.2558446208151691E-3,4.2412360777138447E-3,7.628241927979687E-3,1.4420125734080226E-2,1.03252170064249E-3,1.5574256146923052E-3,-7.1498526476455881E-4]
[null,null,null,null,"Einnahmen der Anlagenbetreiber gemäß Vergütungssatz (Baujahr < 2015)",null,{"$f":"G121-F121","v":1.0396763362650057},0.61763287882386564,1.0922110520527628,0.78456804456258311,0.57323351625022134,-2.3073311981036682E-3,2.1483102107683116E-2,2.4514171633929216E-2,-0.12295337985510635,-0.18832348758809747,-3.4886088087334954E-2,-0.17944606742149372,-0.19714475765703199,-0.18172105036280684,-0.33260673946380859,-0.46729245821164778,-0.46426901252478459,-0.48027841351759726,-0.40216815411926898,-0.75107872423464883,-1.0371442031014486,-1.0972012794000183,-0.60910273343751098,-0.27472502626487999,-0.2484392128819522]
[null,null,null,null,"Umlage (Referenz)",null,{"$f":"G122-F122","v":1.483000000000001},6.1999999999999833E-2,1.6849999999999987,0.96300000000000008,-7.0000000000000284E-2,0.16952407833194627,0.52337173066779918,-8.2125577195095723E-2,-0.37484522840930978,0.35014818520184221,0.16326148597235157,-0.32882228827501958,-0.17438244847641649,-6.7911089865900998E-2,-0.18486606096686398,-0.36479212569267627,-0.47263515573286075,-0.34395364118719396,-0.39089187635560041,-0.4852436704337908,-0.74415204183244388,-0.70795036159397373,-0.33076652086571379,-8.8766740978103886E-2,-0.12417093825203418]
[null,null,null,null,"Umlage (Prognose)",null,{"$f":"G123-F123","v":1.483000000000001},6.1999999999999833E-2,1.6849999999999987,0.96300000000000008,-7.0000000000000284E-2,0.16952407833194627,0.52337173066779918,-8.2125577195095723E-2,-0.37484522840930978,0.35014818520184221,1.1404023567768675,-1.3059631590795355,-0.17438244847641649,-6.7911089865900998E-2,-0.18486606096686398,-0.36479212569267627,-0.47263515573286075,-0.34395364118719396,-0.39089187635560041,-0.4852436704337908,-0.74415204183244388,-0.70795036159397373,-0.33076652086571379,-8.8766740978103886E-2,-0.12417093825203418]
[]
[]
[null,null,null,null,"Test: EE-Anteil bei einem Bruttostromverbrauch von 600TWh (Annahme EEG 2016)"]
[null,null,null,null,"Bruttostromverbrauch (TWh)",600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600]
[null,null,null,null,"EE-Erzeugung (TWh)",{"$f":"F219","v":90.230999999999995},{"$f":"G219","v":110.32713299999998},113.51865999999998,134.44289299999997,149.23655299999999,160.48758199999997,176.427021,187.22620899999998,203.875407,217.00349199999999,225.61901599999999,225.15291194469691,229.53808136198626,235.32797357631199,244.81793527311655,255.94218212048895,266.60229515552317,275.49433321874392,286.12853615892215,299.46184863269576,305.80656665959572,309.98836761569891,310.1600875469428,316.20393551117189,323.20416947478446,327.87228853752902]
[null,null,null,null,"EE-Anteil (%)",{"$f":"F240/F239","v":0.15038499999999999},{"$f":"G240/G239","v":0.18387855499999997},0.18919776666666663,0.22407148833333329,0.2487275883333333,0.26747930333333331,0.29404503500000001,0.31204368166666663,0.339792345,0.36167248666666668,0.37603169333333331,0.37525485324116153,0.38256346893664378,0.3922132892938533,0.40802989212186092,0.42657030353414827,0.44433715859253858,0.45915722203123988,0.47688089359820357,0.49910308105449291,0.50967761109932619,0.51664727935949817,0.51693347924490463,0.52700655918528649,0.53867361579130746,0.54645381422921502]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217/K217","v":1.0949367088607596},0.89248554913294798,0.91062176165803099,0.88193456614509247,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AE217/AD217","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-L244","v":-9.4936708860759556E-2},{"$f":"1-M244","v":0.10751445086705202},8.9378238341969007E-2,0.11806543385490753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"1-F216/F216","v":0},{"$f":"1-G216/F216","v":-2.6148673888681806E-3},{"$f":"1-H216/G216","v":-6.5201192250372575E-3},5.922635572829571E-3,1.3445081855366192E-2,1.7510889703047483E-2,1.7287744909719516E-2,-2.0141993745113274E-2,-5.2411030088477251E-3,-2.2103661558401821E-2,{"$f":"1-P216/O216","v":-4.2542891968377905E-3}]

{"sheet":"GrD-Grafikdaten (2)","index":12,"n_rows":169,"n_cols":35,"rows_kept":169,"cut":false,"hidden":true,"merged":[]}
[" ",null,null,null,null,"Dieses Tabellenblatt enthält  Daten für die Abbildungen"]
[]
[]
[]
["ID",null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,"wann hinzugefügt","zuletzt geändert","Entwicklerkommentar"]
[6]
[7,null,null,null,null,"Kapazitäten [GW]"]
[8,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[9,null,null,null,"Wasser","(Bestand)",{"$f":"'MOD-Berechnungen'!F209","v":1.3371100000000005},{"$f":"'MOD-Berechnungen'!G209","v":1.4101100000000004},{"$f":"'MOD-Berechnungen'!H209","v":1.4471100000000003},{"$f":"'MOD-Berechnungen'!I209","v":1.5081100000000005},{"$f":"'MOD-Berechnungen'!J209","v":1.4955747000000004},{"$f":"'MOD-Berechnungen'!K65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!L65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!M65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!N65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!O65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!P65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!Q65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!R65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!S65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!T65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!U65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!V65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!W65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!X65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!Y65","v":1.5617438099999998},{"$f":"'MOD-Berechnungen'!Z65","v":1.45086618},{"$f":"'MOD-Berechnungen'!AA65","v":1.3595179899999998},{"$f":"'MOD-Berechnungen'!AB65","v":1.2860902400000001},{"$f":"'MOD-Berechnungen'!AC65","v":1.2395648899999998},{"$f":"'MOD-Berechnungen'!AD65","v":1.1316575499999999},{"$f":"'MOD-Berechnungen'!AE65","v":1.1188063499999998}]
[10,null,null,null,"Gas","(Bestand)",{"$f":"'MOD-Berechnungen'!F210","v":0.56543599999999994},{"$f":"'MOD-Berechnungen'!G210","v":0.57543599999999984},{"$f":"'MOD-Berechnungen'!H210","v":0.57543599999999995},{"$f":"'MOD-Berechnungen'!I210","v":0.57643599999999995},{"$f":"'MOD-Berechnungen'!J210","v":0.56809900000000002},{"$f":"'MOD-Berechnungen'!K66","v":0.50447248999999994},{"$f":"'MOD-Berechnungen'!L66","v":0.50447248999999994},{"$f":"'MOD-Berechnungen'!M66","v":0.50447248999999994},{"$f":"'MOD-Berechnungen'!N66","v":0.50447248999999994},{"$f":"'MOD-Berechnungen'!O66","v":0.50447248999999994},{"$f":"'MOD-Berechnungen'!P66","v":0.50447248999999994},{"$f":"'MOD-Berechnungen'!Q66","v":0.32682229000000002},{"$f":"'MOD-Berechnungen'!R66","v":0.27378529000000001},{"$f":"'MOD-Berechnungen'!S66","v":0.21108429000000001},{"$f":"'MOD-Berechnungen'!T66","v":0.13316929},{"$f":"'MOD-Berechnungen'!U66","v":6.6771990000000003E-2},{"$f":"'MOD-Berechnungen'!V66","v":5.3154990000000006E-2},{"$f":"'MOD-Berechnungen'!W66","v":4.4618990000000004E-2},{"$f":"'MOD-Berechnungen'!X66","v":3.6103990000000002E-2},{"$f":"'MOD-Berechnungen'!Y66","v":3.0399990000000002E-2},{"$f":"'MOD-Berechnungen'!Z66","v":2.0893000000000005E-2},{"$f":"'MOD-Berechnungen'!AA66","v":1.7971000000000004E-2},{"$f":"'MOD-Berechnungen'!AB66","v":8.7540000000000014E-3},{"$f":"'MOD-Berechnungen'!AC66","v":6.9640000000000006E-3},{"$f":"'MOD-Berechnungen'!AD66","v":5.836E-3},{"$f":"'MOD-Berechnungen'!AE66","v":0}]
[11,null,null,null,"Biomasse","(Bestand)",{"$f":"'MOD-Berechnungen'!F211","v":4.7640008000000016},{"$f":"'MOD-Berechnungen'!G211","v":5.6870008000000016},{"$f":"'MOD-Berechnungen'!H211","v":5.9240008000000017},{"$f":"'MOD-Berechnungen'!I211","v":6.1060008000000012},{"$f":"'MOD-Berechnungen'!J211","v":6.7320000000000002},{"$f":"'MOD-Berechnungen'!K67","v":7.0343045899999996},{"$f":"'MOD-Berechnungen'!L67","v":7.0343045899999996},{"$f":"'MOD-Berechnungen'!M67","v":7.0343045899999996},{"$f":"'MOD-Berechnungen'!N67","v":7.0343045899999996},{"$f":"'MOD-Berechnungen'!O67","v":7.0343045899999996},{"$f":"'MOD-Berechnungen'!P67","v":7.0343045899999996},{"$f":"'MOD-Berechnungen'!Q67","v":6.6231892300000004},{"$f":"'MOD-Berechnungen'!R67","v":6.4349554299999987},{"$f":"'MOD-Berechnungen'!S67","v":6.2947062699999998},{"$f":"'MOD-Berechnungen'!T67","v":6.0627479199999996},{"$f":"'MOD-Berechnungen'!U67","v":5.4902409299999997},{"$f":"'MOD-Berechnungen'!V67","v":4.7945024299999996},{"$f":"'MOD-Berechnungen'!W67","v":3.9465003999999988},{"$f":"'MOD-Berechnungen'!X67","v":3.3060079999999994},{"$f":"'MOD-Berechnungen'!Y67","v":2.9487315999999995},{"$f":"'MOD-Berechnungen'!Z67","v":2.4935236000000001},{"$f":"'MOD-Berechnungen'!AA67","v":1.8564320000000003},{"$f":"'MOD-Berechnungen'!AB67","v":0.80025794000000006},{"$f":"'MOD-Berechnungen'!AC67","v":0.46639323999999999},{"$f":"'MOD-Berechnungen'!AD67","v":0.21003932999999994},{"$f":"'MOD-Berechnungen'!AE67","v":0}]
[12,null,null,null,"Geothermie","(Bestand)",{"$f":"'MOD-Berechnungen'!F212","v":7.1500000000000001E-3},{"$f":"'MOD-Berechnungen'!G212","v":7.1500000000000001E-3},{"$f":"'MOD-Berechnungen'!H212","v":1.8949999999999998E-2},{"$f":"'MOD-Berechnungen'!I212","v":3.0269999999999998E-2},{"$f":"'MOD-Berechnungen'!J212","v":3.4000000000000002E-2},{"$f":"'MOD-Berechnungen'!K68","v":3.3985000000000001E-2},{"$f":"'MOD-Berechnungen'!L68","v":3.3985000000000001E-2},{"$f":"'MOD-Berechnungen'!M68","v":3.3985000000000001E-2},{"$f":"'MOD-Berechnungen'!N68","v":3.3985000000000001E-2},{"$f":"'MOD-Berechnungen'!O68","v":3.3985000000000001E-2},{"$f":"'MOD-Berechnungen'!P68","v":3.3985000000000001E-2},{"$f":"'MOD-Berechnungen'!Q68","v":3.3985000000000001E-2},{"$f":"'MOD-Berechnungen'!R68","v":3.3985000000000001E-2},{"$f":"'MOD-Berechnungen'!S68","v":3.3985000000000001E-2},{"$f":"'MOD-Berechnungen'!T68","v":3.3985000000000001E-2},{"$f":"'MOD-Berechnungen'!U68","v":3.3765000000000003E-2},{"$f":"'MOD-Berechnungen'!V68","v":3.3765000000000003E-2},{"$f":"'MOD-Berechnungen'!W68","v":3.3765000000000003E-2},{"$f":"'MOD-Berechnungen'!X68","v":3.0765000000000001E-2},{"$f":"'MOD-Berechnungen'!Y68","v":3.0765000000000001E-2},{"$f":"'MOD-Berechnungen'!Z68","v":2.6615000000000003E-2},{"$f":"'MOD-Berechnungen'!AA68","v":2.6615000000000003E-2},{"$f":"'MOD-Berechnungen'!AB68","v":2.6615000000000003E-2},{"$f":"'MOD-Berechnungen'!AC68","v":1.4815E-2},{"$f":"'MOD-Berechnungen'!AD68","v":3.5000000000000001E-3},{"$f":"'MOD-Berechnungen'!AE68","v":0}]
[13,null,null,null,"Wind Onshore","(Bestand)",{"$f":"'MOD-Berechnungen'!F213","v":27.067},{"$f":"'MOD-Berechnungen'!G213","v":28.911999999999999},{"$f":"'MOD-Berechnungen'!H213","v":31.050999999999998},{"$f":"'MOD-Berechnungen'!I213","v":33.811999999999998},{"$f":"'MOD-Berechnungen'!J213","v":37.777000000000001},{"$f":"'MOD-Berechnungen'!K69","v":37.464569480000002},{"$f":"'MOD-Berechnungen'!L69","v":37.164569479999997},{"$f":"'MOD-Berechnungen'!M69","v":36.764569479999999},{"$f":"'MOD-Berechnungen'!N69","v":36.264569479999999},{"$f":"'MOD-Berechnungen'!O69","v":35.664569479999997},{"$f":"'MOD-Berechnungen'!P69","v":34.964569480000002},{"$f":"'MOD-Berechnungen'!Q69","v":33.158776369999998},{"$f":"'MOD-Berechnungen'!R69","v":30.565102570000001},{"$f":"'MOD-Berechnungen'!S69","v":27.51489948},{"$f":"'MOD-Berechnungen'!T69","v":24.797031480000001},{"$f":"'MOD-Berechnungen'!U69","v":22.74326048},{"$f":"'MOD-Berechnungen'!V69","v":20.92921698},{"$f":"'MOD-Berechnungen'!W69","v":18.699378980000002},{"$f":"'MOD-Berechnungen'!X69","v":17.013132779999999},{"$f":"'MOD-Berechnungen'!Y69","v":16.241268779999999},{"$f":"'MOD-Berechnungen'!Z69","v":13.541928859999999},{"$f":"'MOD-Berechnungen'!AA69","v":12.115269209999999},{"$f":"'MOD-Berechnungen'!AB69","v":10.238786949999998},{"$f":"'MOD-Berechnungen'!AC69","v":7.8176624199999987},{"$f":"'MOD-Berechnungen'!AD69","v":4.7852306299999992},{"$f":"'MOD-Berechnungen'!AE69","v":0}]
[14,null,null,null,"Wind Offshore","(Bestand)",{"$f":"'MOD-Berechnungen'!F214","v":0.08},{"$f":"'MOD-Berechnungen'!G214","v":0.188},{"$f":"'MOD-Berechnungen'!H214","v":0.28029999999999999},{"$f":"'MOD-Berechnungen'!I214","v":0.52029999999999998},{"$f":"'MOD-Berechnungen'!J214","v":0.998},{"$f":"'MOD-Berechnungen'!K70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!L70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!M70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!N70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!O70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!P70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!Q70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!R70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!S70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!T70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!U70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!V70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!W70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!X70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!Y70","v":0.99719999999999998},{"$f":"'MOD-Berechnungen'!Z70","v":0.96219999999999994},{"$f":"'MOD-Berechnungen'!AA70","v":0.9171999999999999},{"$f":"'MOD-Berechnungen'!AB70","v":0.80889999999999995},{"$f":"'MOD-Berechnungen'!AC70","v":0.72889999999999999},{"$f":"'MOD-Berechnungen'!AD70","v":0.4889},{"$f":"'MOD-Berechnungen'!AE70","v":0}]
[15,null,null,null,"Solar","(Bestand)",{"$f":"'MOD-Berechnungen'!F215","v":17.943999999999999},{"$f":"'MOD-Berechnungen'!G215","v":25.428157789},{"$f":"'MOD-Berechnungen'!H215","v":33.030563054000005},{"$f":"'MOD-Berechnungen'!I215","v":36.332808835000009},{"$f":"'MOD-Berechnungen'!J215","v":37.127000000000002},{"$f":"'MOD-Berechnungen'!K71","v":37.849889986000065},{"$f":"'MOD-Berechnungen'!L71","v":37.849889986000065},{"$f":"'MOD-Berechnungen'!M71","v":37.849889986000065},{"$f":"'MOD-Berechnungen'!N71","v":37.849889986000065},{"$f":"'MOD-Berechnungen'!O71","v":37.849889986000065},{"$f":"'MOD-Berechnungen'!P71","v":37.849889986000065},{"$f":"'MOD-Berechnungen'!Q71","v":37.776027506000062},{"$f":"'MOD-Berechnungen'!R71","v":37.667388816000063},{"$f":"'MOD-Berechnungen'!S71","v":37.557167266000064},{"$f":"'MOD-Berechnungen'!T71","v":37.414720716000062},{"$f":"'MOD-Berechnungen'!U71","v":36.758691416000062},{"$f":"'MOD-Berechnungen'!V71","v":35.834089356000064},{"$f":"'MOD-Berechnungen'!W71","v":34.989494406000063},{"$f":"'MOD-Berechnungen'!X71","v":33.735743280000058},{"$f":"'MOD-Berechnungen'!Y71","v":31.75620017000006},{"$f":"'MOD-Berechnungen'!Z71","v":27.317740330000046},{"$f":"'MOD-Berechnungen'!AA71","v":19.723863990000012},{"$f":"'MOD-Berechnungen'!AB71","v":11.723473930000008},{"$f":"'MOD-Berechnungen'!AC71","v":4.8811800499999842},{"$f":"'MOD-Berechnungen'!AD71","v":1.7455592899999977},{"$f":"'MOD-Berechnungen'!AE71","v":0}]
[16,null,null,null,"Wasser",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K209-L9","v":0.22465567500000017},{"$f":"'MOD-Berechnungen'!L209-M9","v":0.24628944999999991},{"$f":"'MOD-Berechnungen'!M209-N9","v":0.25168944999999998},{"$f":"'MOD-Berechnungen'!N209-O9","v":0.26668944999999988},{"$f":"'MOD-Berechnungen'!O209-P9","v":0.28368944999999979},{"$f":"'MOD-Berechnungen'!P209-Q9","v":0.29668944999999969},{"$f":"'MOD-Berechnungen'!Q209-R9","v":0.30968944999999959},{"$f":"'MOD-Berechnungen'!R209-S9","v":0.32268944999999949},{"$f":"'MOD-Berechnungen'!S209-T9","v":0.33568944999999939},{"$f":"'MOD-Berechnungen'!T209-U9","v":0.34868944999999929},{"$f":"'MOD-Berechnungen'!U209-V9","v":0.36168944999999919},{"$f":"'MOD-Berechnungen'!V209-W9","v":0.37468944999999909},{"$f":"'MOD-Berechnungen'!W209-X9","v":0.38768944999999899},{"$f":"'MOD-Berechnungen'!X209-Y9","v":0.40068944999999889},{"$f":"'MOD-Berechnungen'!Y209-Z9","v":0.41368944999999879},{"$f":"'MOD-Berechnungen'!Z209-AA9","v":0.42668944999999869},{"$f":"'MOD-Berechnungen'!AA209-AB9","v":0.43968944999999859},{"$f":"'MOD-Berechnungen'!AB209-AC9","v":0.45268944999999849},{"$f":"'MOD-Berechnungen'!AC209-AD9","v":0.46568944999999839},{"$f":"'MOD-Berechnungen'!AD209-AE9","v":0.4786894499999983},{"$f":"'MOD-Berechnungen'!AE209-AF9","v":0.21371586499999862}]
[17,null,null,null,"Gas",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K210-L10","v":0.10940850999999996},{"$f":"'MOD-Berechnungen'!L210-M10","v":0.11349250999999994},{"$f":"'MOD-Berechnungen'!M210-N10","v":0.11519250999999997},{"$f":"'MOD-Berechnungen'!N210-O10","v":0.12119250999999998},{"$f":"'MOD-Berechnungen'!O210-P10","v":0.12319250999999998},{"$f":"'MOD-Berechnungen'!P210-Q10","v":0.12519250999999998},{"$f":"'MOD-Berechnungen'!Q210-R10","v":0.12719250999999998},{"$f":"'MOD-Berechnungen'!R210-S10","v":0.12919250999999998},{"$f":"'MOD-Berechnungen'!S210-T10","v":0.13119250999999998},{"$f":"'MOD-Berechnungen'!T210-U10","v":0.13319250999999999},{"$f":"'MOD-Berechnungen'!U210-V10","v":0.14319251},{"$f":"'MOD-Berechnungen'!V210-W10","v":0.15319250999999998},{"$f":"'MOD-Berechnungen'!W210-X10","v":0.16319250999999999},{"$f":"'MOD-Berechnungen'!X210-Y10","v":0.17319250999999997},{"$f":"'MOD-Berechnungen'!Y210-Z10","v":0.18319250999999998},{"$f":"'MOD-Berechnungen'!Z210-AA10","v":0.19319250999999998},{"$f":"'MOD-Berechnungen'!AA210-AB10","v":0.20319250999999997},{"$f":"'MOD-Berechnungen'!AB210-AC10","v":0.21319250999999997},{"$f":"'MOD-Berechnungen'!AC210-AD10","v":0.22319250999999998},{"$f":"'MOD-Berechnungen'!AD210-AE10","v":0.23319250999999996},{"$f":"'MOD-Berechnungen'!AE210-AF10","v":0.20324651000000016}]
[18,null,null,null,"Biomasse",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K211-L11","v":-0.28973329000000003},{"$f":"'MOD-Berechnungen'!L211-M11","v":-0.13757429000000077},{"$f":"'MOD-Berechnungen'!M211-N11","v":8.342570999999932E-2},{"$f":"'MOD-Berechnungen'!N211-O11","v":0.41842570999999928},{"$f":"'MOD-Berechnungen'!O211-P11","v":0.61342570999999957},{"$f":"'MOD-Berechnungen'!P211-Q11","v":0.78942570999999973},{"$f":"'MOD-Berechnungen'!Q211-R11","v":0.82142570999999975},{"$f":"'MOD-Berechnungen'!R211-S11","v":0.85842570999999968},{"$f":"'MOD-Berechnungen'!S211-T11","v":0.89842570999999971},{"$f":"'MOD-Berechnungen'!T211-U11","v":0.94142570999999986},{"$f":"'MOD-Berechnungen'!U211-V11","v":1.14142571},{"$f":"'MOD-Berechnungen'!V211-W11","v":1.3414257100000002},{"$f":"'MOD-Berechnungen'!W211-X11","v":1.5414257100000004},{"$f":"'MOD-Berechnungen'!X211-Y11","v":1.7414257100000006},{"$f":"'MOD-Berechnungen'!Y211-Z11","v":1.9414257100000007},{"$f":"'MOD-Berechnungen'!Z211-AA11","v":2.1414257100000005},{"$f":"'MOD-Berechnungen'!AA211-AB11","v":2.3414257100000007},{"$f":"'MOD-Berechnungen'!AB211-AC11","v":2.5414257100000004},{"$f":"'MOD-Berechnungen'!AC211-AD11","v":2.7414257100000006},{"$f":"'MOD-Berechnungen'!AD211-AE11","v":2.9414257100000007},{"$f":"'MOD-Berechnungen'!AE211-AF11","v":3.3388937400000014}]
[19,null,null,null,"Geothermie",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K212-L12","v":1.5000000000001124E-5},{"$f":"'MOD-Berechnungen'!L212-M12","v":5.0149999999999986E-3},{"$f":"'MOD-Berechnungen'!M212-N12","v":7.0150000000000004E-3},{"$f":"'MOD-Berechnungen'!N212-O12","v":1.2014999999999998E-2},{"$f":"'MOD-Berechnungen'!O212-P12","v":1.6015000000000001E-2},{"$f":"'MOD-Berechnungen'!P212-Q12","v":2.1014999999999999E-2},{"$f":"'MOD-Berechnungen'!Q212-R12","v":2.1014999999999999E-2},{"$f":"'MOD-Berechnungen'!R212-S12","v":2.6014999999999996E-2},{"$f":"'MOD-Berechnungen'!S212-T12","v":3.1015000000000001E-2},{"$f":"'MOD-Berechnungen'!T212-U12","v":3.1015000000000001E-2},{"$f":"'MOD-Berechnungen'!U212-V12","v":4.1014999999999996E-2},{"$f":"'MOD-Berechnungen'!V212-W12","v":5.1014999999999991E-2},{"$f":"'MOD-Berechnungen'!W212-X12","v":6.1014999999999986E-2},{"$f":"'MOD-Berechnungen'!X212-Y12","v":7.1014999999999981E-2},{"$f":"'MOD-Berechnungen'!Y212-Z12","v":8.1014999999999976E-2},{"$f":"'MOD-Berechnungen'!Z212-AA12","v":9.1014999999999985E-2},{"$f":"'MOD-Berechnungen'!AA212-AB12","v":0.10101499999999999},{"$f":"'MOD-Berechnungen'!AB212-AC12","v":0.111015},{"$f":"'MOD-Berechnungen'!AC212-AD12","v":0.12101500000000001},{"$f":"'MOD-Berechnungen'!AD212-AE12","v":0.13101499999999999},{"$f":"'MOD-Berechnungen'!AE212-AF12","v":0.144515}]
[20,null,null,null,"Wind Onshore",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K213-L13","v":3.8484305200000009},{"$f":"'MOD-Berechnungen'!L213-M13","v":8.4734305200000009},{"$f":"'MOD-Berechnungen'!M213-N13","v":13.704430520000003},{"$f":"'MOD-Berechnungen'!N213-O13","v":17.15043052},{"$f":"'MOD-Berechnungen'!O213-P13","v":18.65043052},{"$f":"'MOD-Berechnungen'!P213-Q13","v":20.15043052},{"$f":"'MOD-Berechnungen'!Q213-R13","v":21.65043052},{"$f":"'MOD-Berechnungen'!R213-S13","v":23.65043052},{"$f":"'MOD-Berechnungen'!S213-T13","v":26.150430519999997},{"$f":"'MOD-Berechnungen'!T213-U13","v":28.65043052},{"$f":"'MOD-Berechnungen'!U213-V13","v":31.150430520000004},{"$f":"'MOD-Berechnungen'!V213-W13","v":33.650430520000008},{"$f":"'MOD-Berechnungen'!W213-X13","v":36.15043052},{"$f":"'MOD-Berechnungen'!X213-Y13","v":38.650430520000008},{"$f":"'MOD-Berechnungen'!Y213-Z13","v":41.150430520000008},{"$f":"'MOD-Berechnungen'!Z213-AA13","v":43.650430520000008},{"$f":"'MOD-Berechnungen'!AA213-AB13","v":46.150430520000008},{"$f":"'MOD-Berechnungen'!AB213-AC13","v":48.650430520000008},{"$f":"'MOD-Berechnungen'!AC213-AD13","v":51.150430520000008},{"$f":"'MOD-Berechnungen'!AD213-AE13","v":53.650430520000008},{"$f":"'MOD-Berechnungen'!AE213-AF13","v":57.399661150000007}]
[21,null,null,null,"Wind Offshore",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K214-L14","v":2.2857999999999996},{"$f":"'MOD-Berechnungen'!L214-M14","v":3.1037999999999992},{"$f":"'MOD-Berechnungen'!M214-N14","v":4.4097999999999988},{"$f":"'MOD-Berechnungen'!N214-O14","v":5.359799999999999},{"$f":"'MOD-Berechnungen'!O214-P14","v":6.7687999999999988},{"$f":"'MOD-Berechnungen'!P214-Q14","v":6.7687999999999988},{"$f":"'MOD-Berechnungen'!Q214-R14","v":6.7687999999999988},{"$f":"'MOD-Berechnungen'!R214-S14","v":7.3407999999999989},{"$f":"'MOD-Berechnungen'!S214-T14","v":7.8407999999999989},{"$f":"'MOD-Berechnungen'!T214-U14","v":9.8368000000000002},{"$f":"'MOD-Berechnungen'!U214-V14","v":11.4368},{"$f":"'MOD-Berechnungen'!V214-W14","v":13.036799999999999},{"$f":"'MOD-Berechnungen'!W214-X14","v":14.636799999999999},{"$f":"'MOD-Berechnungen'!X214-Y14","v":16.236799999999999},{"$f":"'MOD-Berechnungen'!Y214-Z14","v":17.8368},{"$f":"'MOD-Berechnungen'!Z214-AA14","v":19.436800000000002},{"$f":"'MOD-Berechnungen'!AA214-AB14","v":21.036799999999999},{"$f":"'MOD-Berechnungen'!AB214-AC14","v":22.636800000000001},{"$f":"'MOD-Berechnungen'!AC214-AD14","v":24.236800000000002},{"$f":"'MOD-Berechnungen'!AD214-AE14","v":25.8368},{"$f":"'MOD-Berechnungen'!AE214-AF14","v":25.640700000000002}]
[22,null,null,null,"Solar",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K215-L15","v":0.77511001399993518},{"$f":"'MOD-Berechnungen'!L215-M15","v":2.3001100139999338},{"$f":"'MOD-Berechnungen'!M215-N15","v":4.5441100139999335},{"$f":"'MOD-Berechnungen'!N215-O15","v":6.948110013999937},{"$f":"'MOD-Berechnungen'!O215-P15","v":9.6351100139999346},{"$f":"'MOD-Berechnungen'!P215-Q15","v":13.626110013999934},{"$f":"'MOD-Berechnungen'!Q215-R15","v":18.379110013999934},{"$f":"'MOD-Berechnungen'!R215-S15","v":22.400110013999935},{"$f":"'MOD-Berechnungen'!S215-T15","v":26.400110013999935},{"$f":"'MOD-Berechnungen'!T215-U15","v":30.400110013999935},{"$f":"'MOD-Berechnungen'!U215-V15","v":34.400110013999935},{"$f":"'MOD-Berechnungen'!V215-W15","v":38.400110013999935},{"$f":"'MOD-Berechnungen'!W215-X15","v":42.400110013999935},{"$f":"'MOD-Berechnungen'!X215-Y15","v":46.400110013999928},{"$f":"'MOD-Berechnungen'!Y215-Z15","v":50.400110013999935},{"$f":"'MOD-Berechnungen'!Z215-AA15","v":54.400110013999921},{"$f":"'MOD-Berechnungen'!AA215-AB15","v":58.400110013999921},{"$f":"'MOD-Berechnungen'!AB215-AC15","v":62.400110013999921},{"$f":"'MOD-Berechnungen'!AC215-AD15","v":66.400110013999921},{"$f":"'MOD-Berechnungen'!AD215-AE15","v":70.400110013999921},{"$f":"'MOD-Berechnungen'!AE215-AF15","v":74.647669303999919}]
[23]
[24,null,null,null,null,"Kapazitäten (kleine aggregiert) [GW]"]
[25,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[26,null,null,null,"Sonstige","(Bestand)",{"$f":"G9+G10+G12","v":1.9096960000000005},{"$f":"H9+H10+H12","v":1.9926960000000002},2.041496,2.1148160000000003,2.0976737000000001,2.1002012999999997,2.1002012999999997,2.1002012999999997,2.1002012999999997,2.1002012999999997,2.1002012999999997,1.9225510999999997,1.8695140999999997,1.8068130999999998,1.7288980999999999,1.6622807999999998,1.6486637999999998,1.6401277999999999,1.6286127999999997,1.6229087999999998,1.4983741800000001,1.4041039899999999,1.32145924,1.2613438899999998,1.1409935499999999,1.1188063499999998]
[27,null,null,null,"Biomasse","(Bestand)",{"$f":"G11","v":4.7640008000000016},{"$f":"H11","v":5.6870008000000016},5.9240008000000017,6.1060008000000012,6.7320000000000002,7.0343045899999996,7.0343045899999996,7.0343045899999996,7.0343045899999996,7.0343045899999996,7.0343045899999996,6.6231892300000004,6.4349554299999987,6.2947062699999998,6.0627479199999996,5.4902409299999997,4.7945024299999996,3.9465003999999988,3.3060079999999994,2.9487315999999995,2.4935236000000001,1.8564320000000003,0.80025794000000006,0.46639323999999999,0.21003932999999994,0]
[28,null,null,null,"Wind Onshore","(Bestand)",{"$f":"G13","v":27.067},{"$f":"H13","v":28.911999999999999},31.050999999999998,33.811999999999998,37.777000000000001,37.464569480000002,37.164569479999997,36.764569479999999,36.264569479999999,35.664569479999997,34.964569480000002,33.158776369999998,30.565102570000001,27.51489948,24.797031480000001,22.74326048,20.92921698,18.699378980000002,17.013132779999999,16.241268779999999,13.541928859999999,12.115269209999999,10.238786949999998,7.8176624199999987,4.7852306299999992,0]
[29,null,null,null,"Wind Offshore","(Bestand)",{"$f":"G14","v":0.08},0.188,0.28029999999999999,0.52029999999999998,0.998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.96219999999999994,0.9171999999999999,0.80889999999999995,0.72889999999999999,0.4889,0]
[30,null,null,null,"Solar","(Bestand)",17.943999999999999,25.428157789,33.030563054000005,36.332808835000009,37.127000000000002,37.849889986000065,37.849889986000065,37.849889986000065,37.849889986000065,37.849889986000065,37.849889986000065,37.776027506000062,37.667388816000063,37.557167266000064,37.414720716000062,36.758691416000062,35.834089356000064,34.989494406000063,33.735743280000058,31.75620017000006,27.317740330000046,19.723863990000012,11.723473930000008,4.8811800499999842,1.7455592899999977,0]
[31,null,null,null,"Sonstige",null,{"$f":"G16+G17+G19","v":0},{"$f":"H16+H17+H19","v":0},0,0,0,0.33407918500000011,0.36479695999999984,0.37389695999999994,0.39989695999999986,0.42289695999999977,0.44289695999999967,0.45789695999999958,0.47789695999999948,0.49789695999999939,0.51289695999999929,0.54589695999999921,0.57889695999999913,0.61189695999999905,0.64489695999999885,0.67789695999999877,0.71089695999999869,0.7438969599999985,0.77689695999999842,0.80989695999999833,0.84289695999999825,0.56147737499999884]
[32,null,null,null,"Biomasse",null,{"$f":"G18","v":0},{"$f":"H18","v":0},0,0,0,-0.28973329000000003,-0.13757429000000077,8.342570999999932E-2,0.41842570999999928,0.61342570999999957,0.78942570999999973,0.82142570999999975,0.85842570999999968,0.89842570999999971,0.94142570999999986,1.14142571,1.3414257100000002,1.5414257100000004,1.7414257100000006,1.9414257100000007,2.1414257100000005,2.3414257100000007,2.5414257100000004,2.7414257100000006,2.9414257100000007,3.3388937400000014]
[33,null,null,null,"Wind Onshore",null,{"$f":"G20","v":0},{"$f":"H20","v":0},0,0,0,3.8484305200000009,8.4734305200000009,13.704430520000003,17.15043052,18.65043052,20.15043052,21.65043052,23.65043052,26.150430519999997,28.65043052,31.150430520000004,33.650430520000008,36.15043052,38.650430520000008,41.150430520000008,43.650430520000008,46.150430520000008,48.650430520000008,51.150430520000008,53.650430520000008,57.399661150000007]
[34,null,null,null,"Wind Offshore",null,{"$f":"G21","v":0},0,0,0,0,2.2857999999999996,3.1037999999999992,4.4097999999999988,5.359799999999999,6.7687999999999988,6.7687999999999988,6.7687999999999988,7.3407999999999989,7.8407999999999989,9.8368000000000002,11.4368,13.036799999999999,14.636799999999999,16.236799999999999,17.8368,19.436800000000002,21.036799999999999,22.636800000000001,24.236800000000002,25.8368,25.640700000000002]
[35,null,null,null,"Solar",null,0,0,0,0,0,0.77511001399993518,2.3001100139999338,4.5441100139999335,6.948110013999937,9.6351100139999346,13.626110013999934,18.379110013999934,22.400110013999935,26.400110013999935,30.400110013999935,34.400110013999935,38.400110013999935,42.400110013999935,46.400110013999928,50.400110013999935,54.400110013999921,58.400110013999921,62.400110013999921,66.400110013999921,70.400110013999921,74.647669303999919]
[36]
[37,null,null,null,null,"Strommengen [TWh/a]"]
[38,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[39,null,null,null,"Wasser","(Bestand)",{"$f":"'MOD-Berechnungen'!F238-G46","v":5.444},{"$f":"'MOD-Berechnungen'!G238-H46","v":6.0667459999999993},{"$f":"'MOD-Berechnungen'!H238-I46","v":5.8298559999999995},{"$f":"'MOD-Berechnungen'!I238-J46","v":6.2952879999999993},{"$f":"'MOD-Berechnungen'!J238-K46","v":6.154331},{"$f":"'MOD-Berechnungen'!K238-L46","v":6.0918529999999995},{"$f":"'MOD-Berechnungen'!L238-M46","v":6.2462140000000002},{"$f":"'MOD-Berechnungen'!M238-N46","v":6.2808169999999999},{"$f":"'MOD-Berechnungen'!N238-O46","v":5.9237959999999994},{"$f":"'MOD-Berechnungen'!O238-P46","v":6.5145869999999997},{"$f":"'MOD-Berechnungen'!P238-Q46","v":6.2246230000000002},{"$f":"'MOD-Berechnungen'!Q238-R46","v":6.3653839009576823},{"$f":"'MOD-Berechnungen'!R238-S46","v":6.3653839009576823},{"$f":"'MOD-Berechnungen'!S238-T46","v":6.3653839009576823},{"$f":"'MOD-Berechnungen'!T238-U46","v":6.3653839009576823},{"$f":"'MOD-Berechnungen'!U238-V46","v":6.3653839009576823},{"$f":"'MOD-Berechnungen'!V238-W46","v":6.3653839009576823},{"$f":"'MOD-Berechnungen'!W238-X46","v":6.3653839009576823},{"$f":"'MOD-Berechnungen'!X238-Y46","v":6.3653839009576814},{"$f":"'MOD-Berechnungen'!Y238-Z46","v":6.3653839009576823},{"$f":"'MOD-Berechnungen'!Z238-AA46","v":5.8264018677620086},{"$f":"'MOD-Berechnungen'!AA238-AB46","v":5.3606672290276043},{"$f":"'MOD-Berechnungen'!AB238-AC46","v":5.0397223665748268},{"$f":"'MOD-Berechnungen'!AC238-AD46","v":4.8537221589924613},{"$f":"'MOD-Berechnungen'!AD238-AE46","v":4.2530569317466336},{"$f":"'MOD-Berechnungen'!AE238-AF46","v":4.2024045692321126},null,"v3.0.9","ist jetzt für alle Jahre Strommenge gesamt minus Strommenge Neuanlagen"]
[40,null,null,null,"Gas","(Bestand)",{"$f":"'MOD-Berechnungen'!F239-G47","v":1.835},{"$f":"'MOD-Berechnungen'!G239-H47","v":1.993012},{"$f":"'MOD-Berechnungen'!H239-I47","v":1.667049},{"$f":"'MOD-Berechnungen'!I239-J47","v":1.9069669999999999},{"$f":"'MOD-Berechnungen'!J239-K47","v":1.824149},{"$f":"'MOD-Berechnungen'!K239-L47","v":1.6121632090000002},{"$f":"'MOD-Berechnungen'!L239-M47","v":1.4688885760000006},{"$f":"'MOD-Berechnungen'!M239-N47","v":1.2400593340000006},{"$f":"'MOD-Berechnungen'!N239-O47","v":1.5150779340000005},{"$f":"'MOD-Berechnungen'!O239-P47","v":1.5302029340000005},{"$f":"'MOD-Berechnungen'!P239-Q47","v":1.2550235686604219},{"$f":"'MOD-Berechnungen'!Q239-R47","v":1.1116422809573945},{"$f":"'MOD-Berechnungen'!R239-S47","v":1.0106083811612576},{"$f":"'MOD-Berechnungen'!S239-T47","v":0.74197769522039114},{"$f":"'MOD-Berechnungen'!T239-U47","v":0.43927686747089778},{"$f":"'MOD-Berechnungen'!U239-V47","v":0.15582886179697536},{"$f":"'MOD-Berechnungen'!V239-W47","v":0.12537230832477719},{"$f":"'MOD-Berechnungen'!W239-X47","v":0.10047524852672235},{"$f":"'MOD-Berechnungen'!X239-Y47","v":9.6752700738409136E-2},{"$f":"'MOD-Berechnungen'!Y239-Z47","v":9.3619703214801564E-2},{"$f":"'MOD-Berechnungen'!Z239-AA47","v":5.5079993384563375E-2},{"$f":"'MOD-Berechnungen'!AA239-AB47","v":4.8352437199625009E-2},{"$f":"'MOD-Berechnungen'!AB239-AC47","v":1.5104555416539989E-2},{"$f":"'MOD-Berechnungen'!AC239-AD47","v":1.2367230452041245E-2},{"$f":"'MOD-Berechnungen'!AD239-AE47","v":8.1202989778740298E-3},{"$f":"'MOD-Berechnungen'!AE239-AF47","v":0}]
[41,null,null,null,"Biomasse","(Bestand)",{"$f":"'MOD-Berechnungen'!F240-G48","v":26.262},{"$f":"'MOD-Berechnungen'!G240-H48","v":27.776935999999999},{"$f":"'MOD-Berechnungen'!H240-I48","v":30.355590999999997},{"$f":"'MOD-Berechnungen'!I240-J48","v":33.165135999999997},{"$f":"'MOD-Berechnungen'!J240-K48","v":34.944730999999997},{"$f":"'MOD-Berechnungen'!K240-L48","v":38.32016038295},{"$f":"'MOD-Berechnungen'!L240-M48","v":39.710752184400008},{"$f":"'MOD-Berechnungen'!M240-N48","v":39.165764102900006},{"$f":"'MOD-Berechnungen'!N240-O48","v":38.398412102900004},{"$f":"'MOD-Berechnungen'!O240-P48","v":36.746775602900009},{"$f":"'MOD-Berechnungen'!P240-Q48","v":36.145819602900012},{"$f":"'MOD-Berechnungen'!Q240-R48","v":39.812821991692502},{"$f":"'MOD-Berechnungen'!R240-S48","v":38.829714281829894},{"$f":"'MOD-Berechnungen'!S240-T48","v":38.049447462908155},{"$f":"'MOD-Berechnungen'!T240-U48","v":36.913188946941609},{"$f":"'MOD-Berechnungen'!U240-V48","v":33.879601480015921},{"$f":"'MOD-Berechnungen'!V240-W48","v":29.979942877482884},{"$f":"'MOD-Berechnungen'!W240-X48","v":24.884416561314495},{"$f":"'MOD-Berechnungen'!X240-Y48","v":20.958547637788435},{"$f":"'MOD-Berechnungen'!Y240-Z48","v":18.738437533081804},{"$f":"'MOD-Berechnungen'!Z240-AA48","v":15.850866075480791},{"$f":"'MOD-Berechnungen'!AA240-AB48","v":11.467408760352544},{"$f":"'MOD-Berechnungen'!AB240-AC48","v":4.2173214392664065},{"$f":"'MOD-Berechnungen'!AC240-AD48","v":2.5538934635614154},{"$f":"'MOD-Berechnungen'!AD240-AE48","v":1.1093808982965392},{"$f":"'MOD-Berechnungen'!AE240-AF48","v":0}]
[42,null,null,null,"Geothermie","(Bestand)",{"$f":"'MOD-Berechnungen'!F241-G49","v":3.5999999999999997E-2},{"$f":"'MOD-Berechnungen'!G241-H49","v":6.1612E-2},{"$f":"'MOD-Berechnungen'!H241-I49","v":0.10724},{"$f":"'MOD-Berechnungen'!I241-J49","v":7.6874999999999999E-2},{"$f":"'MOD-Berechnungen'!J241-K49","v":0.130407},{"$f":"'MOD-Berechnungen'!K241-L49","v":0.15870499999999998},{"$f":"'MOD-Berechnungen'!L241-M49","v":0.1695035},{"$f":"'MOD-Berechnungen'!M241-N49","v":0.16151500000000002},{"$f":"'MOD-Berechnungen'!N241-O49","v":0.20720700000000003},{"$f":"'MOD-Berechnungen'!O241-P49","v":0.20794499999999999},{"$f":"'MOD-Berechnungen'!P241-Q49","v":0.11003750000000002},{"$f":"'MOD-Berechnungen'!Q241-R49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!R241-S49","v":0.14968884020373424},{"$f":"'MOD-Berechnungen'!S241-T49","v":0.14968884020373424},{"$f":"'MOD-Berechnungen'!T241-U49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!U241-V49","v":0.14968884020373421},{"$f":"'MOD-Berechnungen'!V241-W49","v":0.14968884020373424},{"$f":"'MOD-Berechnungen'!W241-X49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!X241-Y49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!Y241-Z49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!Z241-AA49","v":0.14027279747116278},{"$f":"'MOD-Berechnungen'!AA241-AB49","v":0.14027279747116284},{"$f":"'MOD-Berechnungen'!AB241-AC49","v":0.14027279747116284},{"$f":"'MOD-Berechnungen'!AC241-AD49","v":8.0174710482014078E-2},{"$f":"'MOD-Berechnungen'!AD241-AE49","v":1.6693808528381537E-2},{"$f":"'MOD-Berechnungen'!AE241-AF49","v":0}]
[43,null,null,null,"Wind Onshore","(Bestand)",{"$f":"'MOD-Berechnungen'!F242-G50","v":47.704000000000001},{"$f":"'MOD-Berechnungen'!G242-H50","v":53.882748999999997},{"$f":"'MOD-Berechnungen'!H242-I50","v":50.125189999999996},{"$f":"'MOD-Berechnungen'!I242-J50","v":55.830889999999997},{"$f":"'MOD-Berechnungen'!J242-K50","v":62.190390000000001},{"$f":"'MOD-Berechnungen'!K242-L50","v":63.746863999999995},{"$f":"'MOD-Berechnungen'!L242-M50","v":65.608738000000002},{"$f":"'MOD-Berechnungen'!M242-N50","v":62.849661999999995},{"$f":"'MOD-Berechnungen'!N242-O50","v":65.729611999999989},{"$f":"'MOD-Berechnungen'!O242-P50","v":67.190588999999989},{"$f":"'MOD-Berechnungen'!P242-Q50","v":67.442109999999985},{"$f":"'MOD-Berechnungen'!Q242-R50","v":56.886196411384716},{"$f":"'MOD-Berechnungen'!R242-S50","v":53.273860613123745},{"$f":"'MOD-Berechnungen'!S242-T50","v":48.985144127866747},{"$f":"'MOD-Berechnungen'!T242-U50","v":44.953859251545779},{"$f":"'MOD-Berechnungen'!U242-V50","v":41.695299693943618},{"$f":"'MOD-Berechnungen'!V242-W50","v":38.889800126336482},{"$f":"'MOD-Berechnungen'!W242-X50","v":35.265691742050734},{"$f":"'MOD-Berechnungen'!X242-Y50","v":32.453041205988214},{"$f":"'MOD-Berechnungen'!Y242-Z50","v":31.191017671164573},{"$f":"'MOD-Berechnungen'!Z242-AA50","v":26.534990416467977},{"$f":"'MOD-Berechnungen'!AA242-AB50","v":23.848804711831974},{"$f":"'MOD-Berechnungen'!AB242-AC50","v":20.453990621840418},{"$f":"'MOD-Berechnungen'!AC242-AD50","v":15.896470455695578},{"$f":"'MOD-Berechnungen'!AD242-AE50","v":9.6974811568969841},{"$f":"'MOD-Berechnungen'!AE242-AF50","v":0}]
[44,null,null,null,"Wind Offshore","(Bestand)",{"$f":"'MOD-Berechnungen'!F243-G51","v":0.65400000000000003},{"$f":"'MOD-Berechnungen'!G243-H51","v":1.1467909999999999},{"$f":"'MOD-Berechnungen'!H243-I51","v":1.361415},{"$f":"'MOD-Berechnungen'!I243-J51","v":2.4940419999999999},{"$f":"'MOD-Berechnungen'!J243-K51","v":7.397958},{"$f":"'MOD-Berechnungen'!K243-L51","v":7.4838040000000001},{"$f":"'MOD-Berechnungen'!L243-M51","v":6.5432240000000004},{"$f":"'MOD-Berechnungen'!M243-N51","v":7.4668410000000005},{"$f":"'MOD-Berechnungen'!N243-O51","v":5.8992179999999976},{"$f":"'MOD-Berechnungen'!O243-P51","v":5.2800179999999948},{"$f":"'MOD-Berechnungen'!P243-Q51","v":5.9429779999999965},{"$f":"'MOD-Berechnungen'!Q243-R51","v":4.1105473324434101},{"$f":"'MOD-Berechnungen'!R243-S51","v":4.1105473324434101},{"$f":"'MOD-Berechnungen'!S243-T51","v":4.1105473324434101},{"$f":"'MOD-Berechnungen'!T243-U51","v":4.1105473324434101},{"$f":"'MOD-Berechnungen'!U243-V51","v":4.1105473324434101},{"$f":"'MOD-Berechnungen'!V243-W51","v":4.1105473324434101},{"$f":"'MOD-Berechnungen'!W243-X51","v":4.1105473324434101},{"$f":"'MOD-Berechnungen'!X243-Y51","v":4.1105473324434101},{"$f":"'MOD-Berechnungen'!Y243-Z51","v":4.1105473324434172},{"$f":"'MOD-Berechnungen'!Z243-AA51","v":3.9601506745243},{"$f":"'MOD-Berechnungen'!AA243-AB51","v":3.7744742876370196},{"$f":"'MOD-Berechnungen'!AB243-AC51","v":3.3082822149057307},{"$f":"'MOD-Berechnungen'!AC243-AD51","v":2.979331065584816},{"$f":"'MOD-Berechnungen'!AD243-AE51","v":2.0382152120083674},{"$f":"'MOD-Berechnungen'!AE243-AF51","v":0}]
[45,null,null,null,"Solar","(Bestand)",{"$f":"'MOD-Berechnungen'!F244-G52","v":8.2959999999999994},{"$f":"'MOD-Berechnungen'!G244-H52","v":19.399286999999998},{"$f":"'MOD-Berechnungen'!H244-I52","v":24.072319},{"$f":"'MOD-Berechnungen'!I244-J52","v":34.673694999999995},{"$f":"'MOD-Berechnungen'!J244-K52","v":36.594586999999997},{"$f":"'MOD-Berechnungen'!K244-L52","v":35.392149000000003},{"$f":"'MOD-Berechnungen'!L244-M52","v":34.6984195},{"$f":"'MOD-Berechnungen'!M244-N52","v":32.671796999999998},{"$f":"'MOD-Berechnungen'!N244-O52","v":33.058402000000001},{"$f":"'MOD-Berechnungen'!O244-P52","v":33.337899499999999},{"$f":"'MOD-Berechnungen'!P244-Q52","v":32.385882402508614},{"$f":"'MOD-Berechnungen'!Q244-R52","v":32.96986412434994},{"$f":"'MOD-Berechnungen'!R244-S52","v":32.889992363151684},{"$f":"'MOD-Berechnungen'!S244-T52","v":32.802643428256573},{"$f":"'MOD-Berechnungen'!T244-U52","v":32.682146189674363},{"$f":"'MOD-Berechnungen'!U244-V52","v":32.118403998686745},{"$f":"'MOD-Berechnungen'!V244-W52","v":31.319274806708734},{"$f":"'MOD-Berechnungen'!W244-X52","v":30.58188633837478},{"$f":"'MOD-Berechnungen'!X244-Y52","v":29.468001652940707},{"$f":"'MOD-Berechnungen'!Y244-Z52","v":27.712738361025217},{"$f":"'MOD-Berechnungen'!Z244-AA52","v":23.700450799975108},{"$f":"'MOD-Berechnungen'!AA244-AB52","v":16.920444701113077},{"$f":"'MOD-Berechnungen'!AB244-AC52","v":9.8246758626833426},{"$f":"'MOD-Berechnungen'!AC244-AD52","v":3.897316944172907},{"$f":"'MOD-Berechnungen'!AD244-AE52","v":1.347888551470561},{"$f":"'MOD-Berechnungen'!AE244-AF52","v":0}]
[46,null,null,null,"Wasser",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K228","v":0},{"$f":"'MOD-Berechnungen'!L228","v":0},{"$f":"'MOD-Berechnungen'!M228","v":0},{"$f":"'MOD-Berechnungen'!N228","v":0},{"$f":"'MOD-Berechnungen'!O228","v":0},{"$f":"'MOD-Berechnungen'!P228","v":2.5713999999999997E-2},{"$f":"'MOD-Berechnungen'!Q228","v":7.70705E-2},{"$f":"'MOD-Berechnungen'!R228","v":0.12835550000000001},{"$f":"'MOD-Berechnungen'!S228","v":0.17964049999999998},{"$f":"'MOD-Berechnungen'!T228","v":0.23099699999999998},{"$f":"'MOD-Berechnungen'!U228","v":0.28242500000000004},{"$f":"'MOD-Berechnungen'!V228","v":0.33385300000000001},{"$f":"'MOD-Berechnungen'!W228","v":0.38528099999999998},{"$f":"'MOD-Berechnungen'!X228","v":0.43670900000000001},{"$f":"'MOD-Berechnungen'!Y228","v":0.48813699999999999},{"$f":"'MOD-Berechnungen'!Z228","v":0.53956500000000007},{"$f":"'MOD-Berechnungen'!AA228","v":0.59099299999999999},{"$f":"'MOD-Berechnungen'!AB228","v":0.64242100000000002},{"$f":"'MOD-Berechnungen'!AC228","v":0.69384899999999994},{"$f":"'MOD-Berechnungen'!AD228","v":0.74527700000000008},{"$f":"'MOD-Berechnungen'!AE228","v":0.79670499999999989},null,"v3.0.9","ist jetzt nicht mehr Differenz zwischen Gesamt und Bestand, sondern direkt die in MOD-Berechnungen bestimmte Erzeugung durch Neuanlagen"]
[47,null,null,null,"Gas",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K229","v":6.6406790999999743E-2},{"$f":"'MOD-Berechnungen'!L229","v":0.13873742399999947},{"$f":"'MOD-Berechnungen'!M229","v":0.14801366599999941},{"$f":"'MOD-Berechnungen'!N229","v":0.16266706599999942},{"$f":"'MOD-Berechnungen'!O229","v":0.17765306599999942},{"$f":"'MOD-Berechnungen'!P229","v":0.1847104313395779},{"$f":"'MOD-Berechnungen'!Q229","v":0.19210516089640872},{"$f":"'MOD-Berechnungen'!R229","v":0.20038466797080401},{"$f":"'MOD-Berechnungen'!S229","v":0.20990208480054956},{"$f":"'MOD-Berechnungen'!T229","v":0.2210239939932781},{"$f":"'MOD-Berechnungen'!U229","v":0.25619380531403285},{"$f":"'MOD-Berechnungen'!V229","v":0.31481015751529073},{"$f":"'MOD-Berechnungen'!W229","v":0.37342650971654862},{"$f":"'MOD-Berechnungen'!X229","v":0.4320428619178065},{"$f":"'MOD-Berechnungen'!Y229","v":0.49065921411906438},{"$f":"'MOD-Berechnungen'!Z229","v":0.54927556632032215},{"$f":"'MOD-Berechnungen'!AA229","v":0.60789191852157998},{"$f":"'MOD-Berechnungen'!AB229","v":0.66650827072283791},{"$f":"'MOD-Berechnungen'!AC229","v":0.72512462292409574},{"$f":"'MOD-Berechnungen'!AD229","v":0.78374097512535368},{"$f":"'MOD-Berechnungen'!AE229","v":0.8423573273266115}]
[48,null,null,null,"Biomasse",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K230","v":3.744361704999831E-2},{"$f":"'MOD-Berechnungen'!L230","v":0.52809281559999333},{"$f":"'MOD-Berechnungen'!M230","v":1.6046288970999898},{"$f":"'MOD-Berechnungen'!N230","v":3.15607689709999},{"$f":"'MOD-Berechnungen'!O230","v":4.6048443970999893},{"$f":"'MOD-Berechnungen'!P230","v":5.6008703970999907},{"$f":"'MOD-Berechnungen'!Q230","v":6.1622623970999904},{"$f":"'MOD-Berechnungen'!R230","v":6.3476788970999909},{"$f":"'MOD-Berechnungen'!S230","v":6.5543193970999907},{"$f":"'MOD-Berechnungen'!T230","v":6.7766273970999906},{"$f":"'MOD-Berechnungen'!U230","v":7.4268953970999911},{"$f":"'MOD-Berechnungen'!V230","v":8.4972953970999914},{"$f":"'MOD-Berechnungen'!W230","v":9.5676953970999907},{"$f":"'MOD-Berechnungen'!X230","v":10.63809539709999},{"$f":"'MOD-Berechnungen'!Y230","v":11.708495397099991},{"$f":"'MOD-Berechnungen'!Z230","v":12.778895397099991},{"$f":"'MOD-Berechnungen'!AA230","v":13.84929539709999},{"$f":"'MOD-Berechnungen'!AB230","v":14.919695397099989},{"$f":"'MOD-Berechnungen'!AC230","v":15.990095397099989},{"$f":"'MOD-Berechnungen'!AD230","v":17.060495397099988},{"$f":"'MOD-Berechnungen'!AE230","v":18.130895397099991}]
[49,null,null,null,"Geothermie",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K231","v":0},{"$f":"'MOD-Berechnungen'!L231","v":1.0852499999999996E-2},{"$f":"'MOD-Berechnungen'!M231","v":2.8008999999999992E-2},{"$f":"'MOD-Berechnungen'!N231","v":5.0072999999999986E-2},{"$f":"'MOD-Berechnungen'!O231","v":7.8440999999999983E-2},{"$f":"'MOD-Berechnungen'!P231","v":0.10469149999999998},{"$f":"'MOD-Berechnungen'!Q231","v":0.11833399999999998},{"$f":"'MOD-Berechnungen'!R231","v":0.13193649999999996},{"$f":"'MOD-Berechnungen'!S231","v":0.15914149999999999},{"$f":"'MOD-Berechnungen'!T231","v":0.17274400000000001},{"$f":"'MOD-Berechnungen'!U231","v":0.20002899999999998},{"$f":"'MOD-Berechnungen'!V231","v":0.25459899999999996},{"$f":"'MOD-Berechnungen'!W231","v":0.30916900000000003},{"$f":"'MOD-Berechnungen'!X231","v":0.36373900000000003},{"$f":"'MOD-Berechnungen'!Y231","v":0.41830900000000004},{"$f":"'MOD-Berechnungen'!Z231","v":0.47287899999999999},{"$f":"'MOD-Berechnungen'!AA231","v":0.52744899999999995},{"$f":"'MOD-Berechnungen'!AB231","v":0.58201899999999995},{"$f":"'MOD-Berechnungen'!AC231","v":0.63658900000000007},{"$f":"'MOD-Berechnungen'!AD231","v":0.69115900000000008},{"$f":"'MOD-Berechnungen'!AE231","v":0.7457290000000002}]
[50,null,null,null,"Wind Onshore",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K232","v":3.1258240000000002},{"$f":"'MOD-Berechnungen'!L232","v":10.340148000000001},{"$f":"'MOD-Berechnungen'!M232","v":19.152241},{"$f":"'MOD-Berechnungen'!N232","v":26.994464000000004},{"$f":"'MOD-Berechnungen'!O232","v":31.608594000000004},{"$f":"'MOD-Berechnungen'!P232","v":34.646094000000005},{"$f":"'MOD-Berechnungen'!Q232","v":37.772844000000006},{"$f":"'MOD-Berechnungen'!R232","v":41.533594000000008},{"$f":"'MOD-Berechnungen'!S232","v":46.512094000000005},{"$f":"'MOD-Berechnungen'!T232","v":52.202094000000002},{"$f":"'MOD-Berechnungen'!U232","v":58.097927333333338},{"$f":"'MOD-Berechnungen'!V232","v":64.175010666666665},{"$f":"'MOD-Berechnungen'!W232","v":70.348760666666664},{"$f":"'MOD-Berechnungen'!X232","v":76.582927333333345},{"$f":"'MOD-Berechnungen'!Y232","v":82.858522571428566},{"$f":"'MOD-Berechnungen'!Z232","v":89.164326142857149},{"$f":"'MOD-Berechnungen'!AA232","v":95.493145587301584},{"$f":"'MOD-Berechnungen'!AB232","v":101.84009003174603},{"$f":"'MOD-Berechnungen'!AC232","v":108.20168094083695},{"$f":"'MOD-Berechnungen'!AD232","v":114.57535518326118},{"$f":"'MOD-Berechnungen'!AE232","v":121.01493851659453}]
[51,null,null,null,"Wind Offshore",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K233","v":3.7473999999999998},{"$f":"'MOD-Berechnungen'!L233","v":8.8363199999999988},{"$f":"'MOD-Berechnungen'!M233","v":12.566514},{"$f":"'MOD-Berechnungen'!N233","v":16.665188000000001},{"$f":"'MOD-Berechnungen'!O233","v":21.186143000000005},{"$f":"'MOD-Berechnungen'!P233","v":23.997098000000001},{"$f":"'MOD-Berechnungen'!Q233","v":23.997098000000001},{"$f":"'MOD-Berechnungen'!R233","v":25.222321999999998},{"$f":"'MOD-Berechnungen'!S233","v":27.523546000000003},{"$f":"'MOD-Berechnungen'!T233","v":32.959808000000002},{"$f":"'MOD-Berechnungen'!U233","v":40.903536666666668},{"$f":"'MOD-Berechnungen'!V233","v":48.114603333333335},{"$f":"'MOD-Berechnungen'!W233","v":55.396283333333344},{"$f":"'MOD-Berechnungen'!X233","v":62.72209666666668},{"$f":"'MOD-Berechnungen'!Y233","v":70.078172857142874},{"$f":"'MOD-Berechnungen'!Z233","v":77.456315714285736},{"$f":"'MOD-Berechnungen'!AA233","v":84.851271269841291},{"$f":"'MOD-Berechnungen'!AB233","v":92.259466825396842},{"$f":"'MOD-Berechnungen'!AC233","v":99.678361370851405},{"$f":"'MOD-Berechnungen'!AD233","v":107.1060825829726},{"$f":"'MOD-Berechnungen'!AE233","v":114.58194924963928}]
[52,null,null,null,"Solar",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K234","v":0.70480900000000002},{"$f":"'MOD-Berechnungen'!L234","v":2.1271304999999998},{"$f":"'MOD-Berechnungen'!M234","v":3.8903470000000002},{"$f":"'MOD-Berechnungen'!N234","v":6.1152130000000007},{"$f":"'MOD-Berechnungen'!O234","v":8.5397994999999991},{"$f":"'MOD-Berechnungen'!P234","v":11.55336359749138},{"$f":"'MOD-Berechnungen'!Q234","v":15.427053004711103},{"$f":"'MOD-Berechnungen'!R234","v":19.344014084044034},{"$f":"'MOD-Berechnungen'!S234","v":22.984497306554751},{"$f":"'MOD-Berechnungen'!T234","v":26.640549552785814},{"$f":"'MOD-Berechnungen'!U234","v":30.300420810026832},{"$f":"'MOD-Berechnungen'!V234","v":33.97211340845017},{"$f":"'MOD-Berechnungen'!W234","v":37.655627348055809},{"$f":"'MOD-Berechnungen'!X234","v":41.350962628843767},{"$f":"'MOD-Berechnungen'!Y234","v":45.05811925081403},{"$f":"'MOD-Berechnungen'!Z234","v":48.777097213966606},{"$f":"'MOD-Berechnungen'!AA234","v":52.507896518301486},{"$f":"'MOD-Berechnungen'!AB234","v":56.250517163818692},{"$f":"'MOD-Berechnungen'!AC234","v":60.004959150518204},{"$f":"'MOD-Berechnungen'!AD234","v":63.77122247840002},{"$f":"'MOD-Berechnungen'!AE234","v":67.557309477636508}]
[53]
[54,null,null,null,null,"Strommengen (kleine aggregiert) [TWh/a]"]
[55,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[56,null,null,null,"Sonstige","(Bestand)",{"$f":"G39+G40+G42","v":7.3149999999999995},{"$f":"H39+H40+H42","v":8.1213699999999989},7.6041449999999999,8.2791299999999985,8.1088870000000011,7.862721209,7.8846060760000007,7.6823913340000001,7.6460809340000004,8.2527349340000011,7.5896840686604223,7.6267150221188116,7.5256811223226743,7.2570504363818076,6.954349608632314,6.6709016029583923,6.6404450494861935,6.6155479896881388,6.6118254418998248,6.6086924443762181,6.0217546586177342,5.5492924636983929,5.1950997194625295,4.9462640999265162,4.2778710392528891,4.2024045692321126]
[57,null,null,null,"Biomasse","(Bestand)",{"$f":"G41","v":26.262},{"$f":"H41","v":27.776935999999999},30.355590999999997,33.165135999999997,34.944730999999997,38.32016038295,39.710752184400008,39.165764102900006,38.398412102900004,36.746775602900009,36.145819602900012,39.812821991692502,38.829714281829894,38.049447462908155,36.913188946941609,33.879601480015921,29.979942877482884,24.884416561314495,20.958547637788435,18.738437533081804,15.850866075480791,11.467408760352544,4.2173214392664065,2.5538934635614154,1.1093808982965392,0]
[58,null,null,null,"Wind Onshore","(Bestand)",{"$f":"G43","v":47.704000000000001},{"$f":"H43","v":53.882748999999997},50.125189999999996,55.830889999999997,62.190390000000001,63.746863999999995,65.608738000000002,62.849661999999995,65.729611999999989,67.190588999999989,67.442109999999985,56.886196411384716,53.273860613123745,48.985144127866747,44.953859251545779,41.695299693943618,38.889800126336482,35.265691742050734,32.453041205988214,31.191017671164573,26.534990416467977,23.848804711831974,20.453990621840418,15.896470455695578,9.6974811568969841,0]
[59,null,null,null,"Wind Offshore","(Bestand)",{"$f":"G44","v":0.65400000000000003},1.1467909999999999,1.361415,2.4940419999999999,7.397958,7.4838040000000001,6.5432240000000004,7.4668410000000005,5.8992179999999976,5.2800179999999948,5.9429779999999965,4.1105473324434101,4.1105473324434101,4.1105473324434101,4.1105473324434101,4.1105473324434101,4.1105473324434101,4.1105473324434101,4.1105473324434101,4.1105473324434172,3.9601506745243,3.7744742876370196,3.3082822149057307,2.979331065584816,2.0382152120083674,0]
[60,null,null,null,"Solar","(Bestand)",{"$f":"G45","v":8.2959999999999994},19.399286999999998,24.072319,34.673694999999995,36.594586999999997,35.392149000000003,34.6984195,32.671796999999998,33.058402000000001,33.337899499999999,32.385882402508614,32.96986412434994,32.889992363151684,32.802643428256573,32.682146189674363,32.118403998686745,31.319274806708734,30.58188633837478,29.468001652940707,27.712738361025217,23.700450799975108,16.920444701113077,9.8246758626833426,3.897316944172907,1.347888551470561,0]
[61,null,null,null,"Sonstige",null,{"$f":"G46+G47+G49","v":0},{"$f":"H46+H47+H49","v":0},0,0,0,6.6406790999999743E-2,0.14958992399999946,0.17602266599999938,0.21274006599999939,0.2560940659999994,0.31511593133957788,0.3875096608964087,0.46067666797080398,0.54868408480054953,0.62476499399327812,0.73864780531403285,0.90326215751529082,1.0678765097165486,1.2324908619178065,1.3971052141190645,1.5617195663203223,1.72633391852158,1.8909482707228378,2.0555626229240955,2.2201769751253542,2.3847913273266115]
[62,null,null,null,"Biomasse",null,{"$f":"G48","v":0},{"$f":"H48","v":0},0,0,0,3.744361704999831E-2,0.52809281559999333,1.6046288970999898,3.15607689709999,4.6048443970999893,5.6008703970999907,6.1622623970999904,6.3476788970999909,6.5543193970999907,6.7766273970999906,7.4268953970999911,8.4972953970999914,9.5676953970999907,10.63809539709999,11.708495397099991,12.778895397099991,13.84929539709999,14.919695397099989,15.990095397099989,17.060495397099988,18.130895397099991]
[63,null,null,null,"Wind Onshore",null,{"$f":"G50","v":0},{"$f":"H50","v":0},0,0,0,3.1258240000000002,10.340148000000001,19.152241,26.994464000000004,31.608594000000004,34.646094000000005,37.772844000000006,41.533594000000008,46.512094000000005,52.202094000000002,58.097927333333338,64.175010666666665,70.348760666666664,76.582927333333345,82.858522571428566,89.164326142857149,95.493145587301584,101.84009003174603,108.20168094083695,114.57535518326118,121.01493851659453]
[64,null,null,null,"Wind Offshore",null,{"$f":"G51","v":0},0,0,0,0,3.7473999999999998,8.8363199999999988,12.566514,16.665188000000001,21.186143000000005,23.997098000000001,23.997098000000001,25.222321999999998,27.523546000000003,32.959808000000002,40.903536666666668,48.114603333333335,55.396283333333344,62.72209666666668,70.078172857142874,77.456315714285736,84.851271269841291,92.259466825396842,99.678361370851405,107.1060825829726,114.58194924963928]
[65,null,null,null,"Solar",null,{"$f":"G52","v":0},0,0,0,0,0.70480900000000002,2.1271304999999998,3.8903470000000002,6.1152130000000007,8.5397994999999991,11.55336359749138,15.427053004711103,19.344014084044034,22.984497306554751,26.640549552785814,30.300420810026832,33.97211340845017,37.655627348055809,41.350962628843767,45.05811925081403,48.777097213966606,52.507896518301486,56.250517163818692,60.004959150518204,63.77122247840002,67.557309477636508]
[66]
[67,null,null,null,null,"Vergütungsansprüche (real) [Mrd EUR 2016 / a]"]
[68,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[69,null,null,null,"Wasser","(Bestand)",{"$f":"('MOD-Berechnungen'!F314)/'MOD-Berechnungen'!F$26","v":0.47001146203167704},{"$f":"('MOD-Berechnungen'!G314)/'MOD-Berechnungen'!G$26","v":0.18085958941304447},{"$f":"('MOD-Berechnungen'!H314)/'MOD-Berechnungen'!H$26","v":0.44925862873100608},{"$f":"('MOD-Berechnungen'!I314)/'MOD-Berechnungen'!I$26","v":0.52301479702526521},{"$f":"('MOD-Berechnungen'!J314)/'MOD-Berechnungen'!J$26","v":0.54377707515054829},{"$f":"'MOD-Berechnungen'!K364/'MOD-Berechnungen'!K$26","v":0.63246477957025793},{"$f":"'MOD-Berechnungen'!L364/'MOD-Berechnungen'!L$26","v":0.62311800942882567},{"$f":"'MOD-Berechnungen'!M364/'MOD-Berechnungen'!M$26","v":0.61390936889539471},{"$f":"'MOD-Berechnungen'!N364/'MOD-Berechnungen'!N$26","v":0.60483681664570921},{"$f":"'MOD-Berechnungen'!O364/'MOD-Berechnungen'!O$26","v":0.59589834152286625},{"$f":"'MOD-Berechnungen'!P364/'MOD-Berechnungen'!P$26","v":0.58709196209149395},{"$f":"'MOD-Berechnungen'!Q364/'MOD-Berechnungen'!Q$26","v":0.57841572619851622},{"$f":"'MOD-Berechnungen'!R364/'MOD-Berechnungen'!R$26","v":0.56986771054041019},{"$f":"'MOD-Berechnungen'!S364/'MOD-Berechnungen'!S$26","v":0.56144602023685741},{"$f":"'MOD-Berechnungen'!T364/'MOD-Berechnungen'!T$26","v":0.55314878841069703},{"$f":"'MOD-Berechnungen'!U364/'MOD-Berechnungen'!U$26","v":0.5449741757740858},{"$f":"'MOD-Berechnungen'!V364/'MOD-Berechnungen'!V$26","v":0.53692037022077432},{"$f":"'MOD-Berechnungen'!W364/'MOD-Berechnungen'!W$26","v":0.52898558642440818},{"$f":"'MOD-Berechnungen'!X364/'MOD-Berechnungen'!X$26","v":0.52116806544276684},{"$f":"'MOD-Berechnungen'!Y364/'MOD-Berechnungen'!Y$26","v":0.51346607432784908},{"$f":"'MOD-Berechnungen'!Z364/'MOD-Berechnungen'!Z$26","v":0.46008526767192048},{"$f":"'MOD-Berechnungen'!AA364/'MOD-Berechnungen'!AA$26","v":0.42265959182211754},{"$f":"'MOD-Berechnungen'!AB364/'MOD-Berechnungen'!AB$26","v":0.38945607815274719},{"$f":"'MOD-Berechnungen'!AC364/'MOD-Berechnungen'!AC$26","v":0.3660989470655589},{"$f":"'MOD-Berechnungen'!AD364/'MOD-Berechnungen'!AD$26","v":0.32305190280370555},{"$f":"'MOD-Berechnungen'!AE364/'MOD-Berechnungen'!AE$26","v":0.31350284213702528},null,"v2.1.33"]
[70,null,null,null,"Gas","(Bestand)",{"$f":"('MOD-Berechnungen'!F315)/'MOD-Berechnungen'!F$26","v":0.14707114542980373},{"$f":"('MOD-Berechnungen'!G315)/'MOD-Berechnungen'!G$26","v":1.5652478088080055E-2},{"$f":"('MOD-Berechnungen'!H315)/'MOD-Berechnungen'!H$26","v":5.712912703378286E-2},{"$f":"('MOD-Berechnungen'!I315)/'MOD-Berechnungen'!I$26","v":0.11597586410134213},{"$f":"('MOD-Berechnungen'!J315)/'MOD-Berechnungen'!J$26","v":6.8009744097107361E-2},{"$f":"'MOD-Berechnungen'!K365/'MOD-Berechnungen'!K$26","v":0.1073688271251044},{"$f":"'MOD-Berechnungen'!L365/'MOD-Berechnungen'!L$26","v":0.10578209568975804},{"$f":"'MOD-Berechnungen'!M365/'MOD-Berechnungen'!M$26","v":0.10421881348744634},{"$f":"'MOD-Berechnungen'!N365/'MOD-Berechnungen'!N$26","v":0.10267863397777965},{"$f":"'MOD-Berechnungen'!O365/'MOD-Berechnungen'!O$26","v":0.10116121574165485},{"$f":"'MOD-Berechnungen'!P365/'MOD-Berechnungen'!P$26","v":9.9666222405571284E-2},{"$f":"'MOD-Berechnungen'!Q365/'MOD-Berechnungen'!Q$26","v":7.6811905734778585E-2},{"$f":"'MOD-Berechnungen'!R365/'MOD-Berechnungen'!R$26","v":6.8593893300344891E-2},{"$f":"'MOD-Berechnungen'!S365/'MOD-Berechnungen'!S$26","v":4.9807708234545806E-2},{"$f":"'MOD-Berechnungen'!T365/'MOD-Berechnungen'!T$26","v":2.9108321876566371E-2},{"$f":"'MOD-Berechnungen'!U365/'MOD-Berechnungen'!U$26","v":1.0354707654711774E-2},{"$f":"'MOD-Berechnungen'!V365/'MOD-Berechnungen'!V$26","v":8.1678764551800388E-3},{"$f":"'MOD-Berechnungen'!W365/'MOD-Berechnungen'!W$26","v":6.431089894237599E-3},{"$f":"'MOD-Berechnungen'!X365/'MOD-Berechnungen'!X$26","v":6.0959070932476824E-3},{"$f":"'MOD-Berechnungen'!Y365/'MOD-Berechnungen'!Y$26","v":5.808869452527018E-3},{"$f":"'MOD-Berechnungen'!Z365/'MOD-Berechnungen'!Z$26","v":3.2602443313024727E-3},{"$f":"'MOD-Berechnungen'!AA365/'MOD-Berechnungen'!AA$26","v":2.6707168617123747E-3},{"$f":"'MOD-Berechnungen'!AB365/'MOD-Berechnungen'!AB$26","v":8.9374962054427211E-4},{"$f":"'MOD-Berechnungen'!AC365/'MOD-Berechnungen'!AC$26","v":6.9605013243323238E-4},{"$f":"'MOD-Berechnungen'!AD365/'MOD-Berechnungen'!AD$26","v":4.4874114414858495E-4},{"$f":"'MOD-Berechnungen'!AE365/'MOD-Berechnungen'!AE$26","v":0},null,"v2.1.33"]
[71,null,null,null,"Biomasse","(Bestand)",{"$f":"('MOD-Berechnungen'!F316)/'MOD-Berechnungen'!F$26","v":4.4857942106255679},{"$f":"('MOD-Berechnungen'!G316)/'MOD-Berechnungen'!G$26","v":4.7259400259458939},{"$f":"('MOD-Berechnungen'!H316)/'MOD-Berechnungen'!H$26","v":5.548851647872147},{"$f":"('MOD-Berechnungen'!I316)/'MOD-Berechnungen'!I$26","v":6.4988832443029709},{"$f":"('MOD-Berechnungen'!J316)/'MOD-Berechnungen'!J$26","v":6.8550568757325063},{"$f":"'MOD-Berechnungen'!K366/'MOD-Berechnungen'!K$26","v":8.410816937427585},{"$f":"'MOD-Berechnungen'!L366/'MOD-Berechnungen'!L$26","v":8.2865191501749624},{"$f":"'MOD-Berechnungen'!M366/'MOD-Berechnungen'!M$26","v":8.1640582760344458},{"$f":"'MOD-Berechnungen'!N366/'MOD-Berechnungen'!N$26","v":8.0434071685068442},{"$f":"'MOD-Berechnungen'!O366/'MOD-Berechnungen'!O$26","v":7.9245390822727533},{"$f":"'MOD-Berechnungen'!P366/'MOD-Berechnungen'!P$26","v":7.8074276672637968},{"$f":"'MOD-Berechnungen'!Q366/'MOD-Berechnungen'!Q$26","v":7.478040552397025},{"$f":"'MOD-Berechnungen'!R366/'MOD-Berechnungen'!R$26","v":7.2133786366247081},{"$f":"'MOD-Berechnungen'!S366/'MOD-Berechnungen'!S$26","v":6.99931858473966},{"$f":"'MOD-Berechnungen'!T366/'MOD-Berechnungen'!T$26","v":6.768738117630094},{"$f":"'MOD-Berechnungen'!U366/'MOD-Berechnungen'!U$26","v":6.285226264943117},{"$f":"'MOD-Berechnungen'!V366/'MOD-Berechnungen'!V$26","v":5.50458174220317},{"$f":"'MOD-Berechnungen'!W366/'MOD-Berechnungen'!W$26","v":4.5449992406654722},{"$f":"'MOD-Berechnungen'!X366/'MOD-Berechnungen'!X$26","v":3.7879942556268746},{"$f":"'MOD-Berechnungen'!Y366/'MOD-Berechnungen'!Y$26","v":3.3641863573179136},{"$f":"'MOD-Berechnungen'!Z366/'MOD-Berechnungen'!Z$26","v":2.8215258540202188},{"$f":"'MOD-Berechnungen'!AA366/'MOD-Berechnungen'!AA$26","v":1.9950825024992163},{"$f":"'MOD-Berechnungen'!AB366/'MOD-Berechnungen'!AB$26","v":0.69352575345104417},{"$f":"'MOD-Berechnungen'!AC366/'MOD-Berechnungen'!AC$26","v":0.41151608853447547},{"$f":"'MOD-Berechnungen'!AD366/'MOD-Berechnungen'!AD$26","v":0.17336757229609687},{"$f":"'MOD-Berechnungen'!AE366/'MOD-Berechnungen'!AE$26","v":0},null,"v2.1.33"]
[72,null,null,null,"Geothermie","(Bestand)",{"$f":"('MOD-Berechnungen'!F317)/'MOD-Berechnungen'!F$26","v":6.1311506042757563E-3},{"$f":"('MOD-Berechnungen'!G317)/'MOD-Berechnungen'!G$26","v":1.4557068977325205E-2},{"$f":"('MOD-Berechnungen'!H317)/'MOD-Berechnungen'!H$26","v":2.5870627182727798E-2},{"$f":"('MOD-Berechnungen'!I317)/'MOD-Berechnungen'!I$26","v":1.9467217262971247E-2},{"$f":"('MOD-Berechnungen'!J317)/'MOD-Berechnungen'!J$26","v":3.3780800991961221E-2},{"$f":"'MOD-Berechnungen'!K367/'MOD-Berechnungen'!K$26","v":3.970814814703847E-2},{"$f":"'MOD-Berechnungen'!L367/'MOD-Berechnungen'!L$26","v":3.9121328223683222E-2},{"$f":"'MOD-Berechnungen'!M367/'MOD-Berechnungen'!M$26","v":3.8543180515944062E-2},{"$f":"'MOD-Berechnungen'!N367/'MOD-Berechnungen'!N$26","v":3.7973576862999084E-2},{"$f":"'MOD-Berechnungen'!O367/'MOD-Berechnungen'!O$26","v":3.7412390998028656E-2},{"$f":"'MOD-Berechnungen'!P367/'MOD-Berechnungen'!P$26","v":3.6859498520225284E-2},{"$f":"'MOD-Berechnungen'!Q367/'MOD-Berechnungen'!Q$26","v":3.6314776867217034E-2},{"$f":"'MOD-Berechnungen'!R367/'MOD-Berechnungen'!R$26","v":3.5778105287898557E-2},{"$f":"'MOD-Berechnungen'!S367/'MOD-Berechnungen'!S$26","v":3.5249364815663611E-2},{"$f":"'MOD-Berechnungen'!T367/'MOD-Berechnungen'!T$26","v":3.4728438242033116E-2},{"$f":"'MOD-Berechnungen'!U367/'MOD-Berechnungen'!U$26","v":3.4215210090673027E-2},{"$f":"'MOD-Berechnungen'!V367/'MOD-Berechnungen'!V$26","v":3.3709566591796095E-2},{"$f":"'MOD-Berechnungen'!W367/'MOD-Berechnungen'!W$26","v":3.3211395656941964E-2},{"$f":"'MOD-Berechnungen'!X367/'MOD-Berechnungen'!X$26","v":3.272058685413002E-2},{"$f":"'MOD-Berechnungen'!Y367/'MOD-Berechnungen'!Y$26","v":3.2237031383379335E-2},{"$f":"'MOD-Berechnungen'!Z367/'MOD-Berechnungen'!Z$26","v":2.9929753791988239E-2},{"$f":"'MOD-Berechnungen'!AA367/'MOD-Berechnungen'!AA$26","v":2.9487442159594323E-2},{"$f":"'MOD-Berechnungen'!AB367/'MOD-Berechnungen'!AB$26","v":2.9051667152309682E-2},{"$f":"'MOD-Berechnungen'!AC367/'MOD-Berechnungen'!AC$26","v":1.6333469733889022E-2},{"$f":"'MOD-Berechnungen'!AD367/'MOD-Berechnungen'!AD$26","v":3.3031116858045916E-3},{"$f":"'MOD-Berechnungen'!AE367/'MOD-Berechnungen'!AE$26","v":0},null,"v2.1.33"]
[73,null,null,null,"Wind Onshore","(Bestand)",{"$f":"('MOD-Berechnungen'!F318)/'MOD-Berechnungen'!F$26","v":4.753889897700474},{"$f":"('MOD-Berechnungen'!G318)/'MOD-Berechnungen'!G$26","v":4.9982207300672661},{"$f":"('MOD-Berechnungen'!H318)/'MOD-Berechnungen'!H$26","v":4.7462342823293193},{"$f":"('MOD-Berechnungen'!I318)/'MOD-Berechnungen'!I$26","v":5.7566497609363241},{"$f":"('MOD-Berechnungen'!J318)/'MOD-Berechnungen'!J$26","v":6.4976869175452832},{"$f":"'MOD-Berechnungen'!K368/'MOD-Berechnungen'!K$26","v":6.3829521590747067},{"$f":"'MOD-Berechnungen'!L368/'MOD-Berechnungen'!L$26","v":6.2515430759336059},{"$f":"'MOD-Berechnungen'!M368/'MOD-Berechnungen'!M$26","v":6.1104467206061619},{"$f":"'MOD-Berechnungen'!N368/'MOD-Berechnungen'!N$26","v":5.9601580754372243},{"$f":"'MOD-Berechnungen'!O368/'MOD-Berechnungen'!O$26","v":5.7072762129233041},{"$f":"'MOD-Berechnungen'!P368/'MOD-Berechnungen'!P$26","v":5.4504974473402301},{"$f":"'MOD-Berechnungen'!Q368/'MOD-Berechnungen'!Q$26","v":5.0903673797385167},{"$f":"'MOD-Berechnungen'!R368/'MOD-Berechnungen'!R$26","v":4.6770670155819172},{"$f":"'MOD-Berechnungen'!S368/'MOD-Berechnungen'!S$26","v":4.2418361485193357},{"$f":"'MOD-Berechnungen'!T368/'MOD-Berechnungen'!T$26","v":3.8521650067162705},{"$f":"'MOD-Berechnungen'!U368/'MOD-Berechnungen'!U$26","v":3.5184184156754768},{"$f":"'MOD-Berechnungen'!V368/'MOD-Berechnungen'!V$26","v":3.244508863142276},{"$f":"'MOD-Berechnungen'!W368/'MOD-Berechnungen'!W$26","v":2.9848546806424494},{"$f":"'MOD-Berechnungen'!X368/'MOD-Berechnungen'!X$26","v":2.592879953603632},{"$f":"'MOD-Berechnungen'!Y368/'MOD-Berechnungen'!Y$26","v":2.3744105634449966},{"$f":"'MOD-Berechnungen'!Z368/'MOD-Berechnungen'!Z$26","v":1.9933674855819259},{"$f":"'MOD-Berechnungen'!AA368/'MOD-Berechnungen'!AA$26","v":1.6492027948231471},{"$f":"'MOD-Berechnungen'!AB368/'MOD-Berechnungen'!AB$26","v":1.2190020780670594},{"$f":"'MOD-Berechnungen'!AC368/'MOD-Berechnungen'!AC$26","v":0.63479801768599753},{"$f":"'MOD-Berechnungen'!AD368/'MOD-Berechnungen'!AD$26","v":0.38394897241034032},{"$f":"'MOD-Berechnungen'!AE368/'MOD-Berechnungen'!AE$26","v":0},null,"v2.1.33"]
[74,null,null,null,"Wind Offshore","(Bestand)",{"$f":"('MOD-Berechnungen'!F319)/'MOD-Berechnungen'!F$26","v":0.11138256931100959},{"$f":"('MOD-Berechnungen'!G319)/'MOD-Berechnungen'!G$26","v":0.19129257052877},{"$f":"('MOD-Berechnungen'!H319)/'MOD-Berechnungen'!H$26","v":0.23682079756255472},{"$f":"('MOD-Berechnungen'!I319)/'MOD-Berechnungen'!I$26","v":0.50657708603580642},{"$f":"('MOD-Berechnungen'!J319)/'MOD-Berechnungen'!J$26","v":1.505103947922384},{"$f":"'MOD-Berechnungen'!K369/'MOD-Berechnungen'!K$26","v":0.7651972438615996},{"$f":"'MOD-Berechnungen'!L369/'MOD-Berechnungen'!L$26","v":0.7538889102084726},{"$f":"'MOD-Berechnungen'!M369/'MOD-Berechnungen'!M$26","v":0.74274769478667257},{"$f":"'MOD-Berechnungen'!N369/'MOD-Berechnungen'!N$26","v":0.73177112786864296},{"$f":"'MOD-Berechnungen'!O369/'MOD-Berechnungen'!O$26","v":0.72095677622526411},{"$f":"'MOD-Berechnungen'!P369/'MOD-Berechnungen'!P$26","v":0.71030224258646713},{"$f":"'MOD-Berechnungen'!Q369/'MOD-Berechnungen'!Q$26","v":0.68703315319704694},{"$f":"'MOD-Berechnungen'!R369/'MOD-Berechnungen'!R$26","v":0.64087975053454649},{"$f":"'MOD-Berechnungen'!S369/'MOD-Berechnungen'!S$26","v":0.55459365198891031},{"$f":"'MOD-Berechnungen'!T369/'MOD-Berechnungen'!T$26","v":0.51006076288014968},{"$f":"'MOD-Berechnungen'!U369/'MOD-Berechnungen'!U$26","v":0.38373304388830692},{"$f":"'MOD-Berechnungen'!V369/'MOD-Berechnungen'!V$26","v":0.1672576253584569},{"$f":"'MOD-Berechnungen'!W369/'MOD-Berechnungen'!W$26","v":0.11547881302910021},{"$f":"'MOD-Berechnungen'!X369/'MOD-Berechnungen'!X$26","v":0.11366527315282385},{"$f":"'MOD-Berechnungen'!Y369/'MOD-Berechnungen'!Y$26","v":0.11183259257778945},{"$f":"'MOD-Berechnungen'!Z369/'MOD-Berechnungen'!Z$26","v":0.10551375015618801},{"$f":"'MOD-Berechnungen'!AA369/'MOD-Berechnungen'!AA$26","v":9.827835602716023E-2},{"$f":"'MOD-Berechnungen'!AB369/'MOD-Berechnungen'!AB$26","v":8.3097987525823855E-2},{"$f":"'MOD-Berechnungen'!AC369/'MOD-Berechnungen'!AC$26","v":7.2199724181325919E-2},{"$f":"'MOD-Berechnungen'!AD369/'MOD-Berechnungen'!AD$26","v":4.4423885019786148E-2},{"$f":"'MOD-Berechnungen'!AE369/'MOD-Berechnungen'!AE$26","v":0},null,"v2.1.33"]
[75,null,null,null,"Solar","(Bestand)",{"$f":"('MOD-Berechnungen'!F320)/'MOD-Berechnungen'!F$26","v":4.4083097284391988},{"$f":"('MOD-Berechnungen'!G320)/'MOD-Berechnungen'!G$26","v":8.9192939715573125},{"$f":"('MOD-Berechnungen'!H320)/'MOD-Berechnungen'!H$26","v":9.5824442115094115},{"$f":"('MOD-Berechnungen'!I320)/'MOD-Berechnungen'!I$26","v":11.066224407714257},{"$f":"('MOD-Berechnungen'!J320)/'MOD-Berechnungen'!J$26","v":11.42228754065065},{"$f":"'MOD-Berechnungen'!K370/'MOD-Berechnungen'!K$26","v":10.506654943437354},{"$f":"'MOD-Berechnungen'!L370/'MOD-Berechnungen'!L$26","v":10.351384180726457},{"$f":"'MOD-Berechnungen'!M370/'MOD-Berechnungen'!M$26","v":10.198408059829024},{"$f":"'MOD-Berechnungen'!N370/'MOD-Berechnungen'!N$26","v":10.04769266978229},{"$f":"'MOD-Berechnungen'!O370/'MOD-Berechnungen'!O$26","v":9.8992046007707302},{"$f":"'MOD-Berechnungen'!P370/'MOD-Berechnungen'!P$26","v":9.7529109367199318},{"$f":"'MOD-Berechnungen'!Q370/'MOD-Berechnungen'!Q$26","v":9.584627744817583},{"$f":"'MOD-Berechnungen'!R370/'MOD-Berechnungen'!R$26","v":9.4043281013218412},{"$f":"'MOD-Berechnungen'!S370/'MOD-Berechnungen'!S$26","v":9.2257736573200919},{"$f":"'MOD-Berechnungen'!T370/'MOD-Berechnungen'!T$26","v":9.0383134775980256},{"$f":"'MOD-Berechnungen'!U370/'MOD-Berechnungen'!U$26","v":8.6152692159104411},{"$f":"'MOD-Berechnungen'!V370/'MOD-Berechnungen'!V$26","v":8.1053607072025375},{"$f":"'MOD-Berechnungen'!W370/'MOD-Berechnungen'!W$26","v":7.6548763533829796},{"$f":"'MOD-Berechnungen'!X370/'MOD-Berechnungen'!X$26","v":7.0818261638742204},{"$f":"'MOD-Berechnungen'!Y370/'MOD-Berechnungen'!Y$26","v":6.2956273372973408},{"$f":"'MOD-Berechnungen'!Z370/'MOD-Berechnungen'!Z$26","v":4.828001067636297},{"$f":"'MOD-Berechnungen'!AA370/'MOD-Berechnungen'!AA$26","v":2.7972126932965957},{"$f":"'MOD-Berechnungen'!AB370/'MOD-Berechnungen'!AB$26","v":1.2439627209657231},{"$f":"'MOD-Berechnungen'!AC370/'MOD-Berechnungen'!AC$26","v":0.33495803330033347},{"$f":"'MOD-Berechnungen'!AD370/'MOD-Berechnungen'!AD$26","v":9.7641266708966584E-2},{"$f":"'MOD-Berechnungen'!AE370/'MOD-Berechnungen'!AE$26","v":0},null,"v2.1.33"]
[76,null,null,null,"Wasser",null,{"$f":"G106/'MOD-Berechnungen'!F$26","v":0},{"$f":"H106/'MOD-Berechnungen'!G$26","v":0},{"$f":"I106/'MOD-Berechnungen'!H$26","v":0},{"$f":"J106/'MOD-Berechnungen'!I$26","v":0},{"$f":"K106/'MOD-Berechnungen'!J$26","v":0},{"$f":"L106/'MOD-Berechnungen'!K$26","v":0},{"$f":"M106/'MOD-Berechnungen'!L$26","v":0},{"$f":"N106/'MOD-Berechnungen'!M$26","v":0},{"$f":"O106/'MOD-Berechnungen'!N$26","v":0},{"$f":"P106/'MOD-Berechnungen'!O$26","v":0},{"$f":"Q106/'MOD-Berechnungen'!P$26","v":2.7855335944751152E-3},{"$f":"R106/'MOD-Berechnungen'!Q$26","v":8.2349878509456846E-3},{"$f":"S106/'MOD-Berechnungen'!R$26","v":1.3524292042397364E-2},{"$f":"T106/'MOD-Berechnungen'!S$26","v":1.8660804309599707E-2},{"$f":"U106/'MOD-Berechnungen'!T$26","v":2.3652075530296291E-2},{"$f":"V106/'MOD-Berechnungen'!U$26","v":2.8498522397674288E-2},{"$f":"W106/'MOD-Berechnungen'!V$26","v":3.3193868573935317E-2},{"$f":"X106/'MOD-Berechnungen'!W$26","v":3.7739605036278226E-2},{"$f":"Y106/'MOD-Berechnungen'!X$26","v":4.2137500632654472E-2},{"$f":"Z106/'MOD-Berechnungen'!Y$26","v":4.6389550567187618E-2},{"$f":"AA106/'MOD-Berechnungen'!Z$26","v":5.049793350085776E-2},{"$f":"AB106/'MOD-Berechnungen'!AA$26","v":5.4464975688764315E-2},{"$f":"AC106/'MOD-Berechnungen'!AB$26","v":5.8293120895930917E-2},{"$f":"AD106/'MOD-Berechnungen'!AC$26","v":6.1984905082850365E-2},{"$f":"AE106/'MOD-Berechnungen'!AD$26","v":6.5542935047033624E-2},{"$f":"AF106/'MOD-Berechnungen'!AE$26","v":6.8969870360493013E-2},null,"v3.0.1"]
[77,null,null,null,"Gas",null,{"$f":"G107/'MOD-Berechnungen'!F$26","v":0},{"$f":"H107/'MOD-Berechnungen'!G$26","v":0},{"$f":"I107/'MOD-Berechnungen'!H$26","v":0},{"$f":"J107/'MOD-Berechnungen'!I$26","v":0},{"$f":"K107/'MOD-Berechnungen'!J$26","v":0},{"$f":"L107/'MOD-Berechnungen'!K$26","v":5.3771678664792516E-3},{"$f":"M107/'MOD-Berechnungen'!L$26","v":1.1082162420963066E-2},{"$f":"N107/'MOD-Berechnungen'!M$26","v":1.1632233195228065E-2},{"$f":"O107/'MOD-Berechnungen'!N$26","v":1.2452274508615002E-2},{"$f":"P107/'MOD-Berechnungen'!O$26","v":1.3254902511981458E-2},{"$f":"Q107/'MOD-Berechnungen'!P$26","v":1.3504390379544802E-2},{"$f":"R107/'MOD-Berechnungen'!Q$26","v":1.3761481302883577E-2},{"$f":"S107/'MOD-Berechnungen'!R$26","v":1.406372584657987E-2},{"$f":"T107/'MOD-Berechnungen'!S$26","v":1.4432226488419839E-2},{"$f":"U107/'MOD-Berechnungen'!T$26","v":1.4887128559944583E-2},{"$f":"V107/'MOD-Berechnungen'!U$26","v":1.6718238761772888E-2},{"$f":"W107/'MOD-Berechnungen'!V$26","v":1.9757826097815411E-2},{"$f":"X107/'MOD-Berechnungen'!W$26","v":2.2616262582047107E-2},{"$f":"Y107/'MOD-Berechnungen'!X$26","v":2.5312202745781019E-2},{"$f":"Z107/'MOD-Berechnungen'!Y$26","v":2.7859256912458767E-2},{"$f":"AA107/'MOD-Berechnungen'!Z$26","v":3.0267961301000641E-2},{"$f":"AB107/'MOD-Berechnungen'!AA$26","v":3.2546871576264333E-2},{"$f":"AC107/'MOD-Berechnungen'!AB$26","v":3.4703204219004836E-2},{"$f":"AD107/'MOD-Berechnungen'!AC$26","v":3.6743230443771452E-2},{"$f":"AE107/'MOD-Berechnungen'!AD$26","v":3.8672527870910703E-2},{"$f":"AF107/'MOD-Berechnungen'!AE$26","v":4.0496146946649068E-2},null,"v3.0.1"]
[78,null,null,null,"Biomasse",null,{"$f":"G108/'MOD-Berechnungen'!F$26","v":0},{"$f":"H108/'MOD-Berechnungen'!G$26","v":0},{"$f":"I108/'MOD-Berechnungen'!H$26","v":0},{"$f":"J108/'MOD-Berechnungen'!I$26","v":0},{"$f":"K108/'MOD-Berechnungen'!J$26","v":0},{"$f":"L108/'MOD-Berechnungen'!K$26","v":6.5437178368330387E-3},{"$f":"M108/'MOD-Berechnungen'!L$26","v":9.3675038942142339E-2},{"$f":"N108/'MOD-Berechnungen'!M$26","v":0.26728051965455635},{"$f":"O108/'MOD-Berechnungen'!N$26","v":0.49649709865464609},{"$f":"P108/'MOD-Berechnungen'!O$26","v":0.70213241903860868},{"$f":"Q108/'MOD-Berechnungen'!P$26","v":0.83255719499977643},{"$f":"R108/'MOD-Berechnungen'!Q$26","v":0.89746009902446522},{"$f":"S108/'MOD-Berechnungen'!R$26","v":0.9099500079727566},{"$f":"T108/'MOD-Berechnungen'!S$26","v":0.92419440268191277},{"$f":"U108/'MOD-Berechnungen'!T$26","v":0.93929040296444011},{"$f":"V108/'MOD-Berechnungen'!U$26","v":1.0091611763770609},{"$f":"W108/'MOD-Berechnungen'!V$26","v":1.1299546470207347},{"$f":"X108/'MOD-Berechnungen'!W$26","v":1.2456102246419813},{"$f":"Y108/'MOD-Berechnungen'!X$26","v":1.356280081566742},{"$f":"Z108/'MOD-Berechnungen'!Y$26","v":1.4621138005611207},{"$f":"AA108/'MOD-Berechnungen'!Z$26","v":1.5632577891001882},{"$f":"AB108/'MOD-Berechnungen'!AA$26","v":1.6598550179098177},{"$f":"AC108/'MOD-Berechnungen'!AB$26","v":1.7520449170283847},{"$f":"AD108/'MOD-Berechnungen'!AC$26","v":1.8399633533039528},{"$f":"AE108/'MOD-Berechnungen'!AD$26","v":1.9237426519964396},{"$f":"AF108/'MOD-Berechnungen'!AE$26","v":2.0048765257643768},null,"v3.0.1"]
[79,null,null,null,"Geothermie",null,{"$f":"G109/'MOD-Berechnungen'!F$26","v":0},{"$f":"H109/'MOD-Berechnungen'!G$26","v":0},{"$f":"I109/'MOD-Berechnungen'!H$26","v":0},{"$f":"J109/'MOD-Berechnungen'!I$26","v":0},{"$f":"K109/'MOD-Berechnungen'!J$26","v":0},{"$f":"L109/'MOD-Berechnungen'!K$26","v":0},{"$f":"M109/'MOD-Berechnungen'!L$26","v":2.7064561387499988E-3},{"$f":"N109/'MOD-Berechnungen'!M$26","v":6.9112207499999979E-3},{"$f":"O109/'MOD-Berechnungen'!N$26","v":1.2268339382940108E-2},{"$f":"P109/'MOD-Berechnungen'!O$26","v":1.9015884636851173E-2},{"$f":"Q109/'MOD-Berechnungen'!P$26","v":2.5059330025831321E-2},{"$f":"R109/'MOD-Berechnungen'!Q$26","v":2.7928853391040679E-2},{"$f":"S109/'MOD-Berechnungen'!R$26","v":3.0378514184823669E-2},{"$f":"T109/'MOD-Berechnungen'!S$26","v":3.5429406315693225E-2},{"$f":"U109/'MOD-Berechnungen'!T$26","v":3.7545777624433847E-2},{"$f":"V109/'MOD-Berechnungen'!U$26","v":4.1693484189035034E-2},{"$f":"W109/'MOD-Berechnungen'!V$26","v":5.0120599813235668E-2},{"$f":"X109/'MOD-Berechnungen'!W$26","v":5.7848014894115347E-2},{"$f":"Y109/'MOD-Berechnungen'!X$26","v":6.4920886319900076E-2},{"$f":"Z109/'MOD-Berechnungen'!Y$26","v":7.1382568459975454E-2},{"$f":"AA109/'MOD-Berechnungen'!Z$26","v":7.7274066017305021E-2},{"$f":"AB109/'MOD-Berechnungen'!AA$26","v":8.2633939952352936E-2},{"$f":"AC109/'MOD-Berechnungen'!AB$26","v":8.7498359710628637E-2},{"$f":"AD109/'MOD-Berechnungen'!AC$26","v":9.1901207058709536E-2},{"$f":"AE109/'MOD-Berechnungen'!AD$26","v":9.5874197391947746E-2},{"$f":"AF109/'MOD-Berechnungen'!AE$26","v":9.944700483090517E-2},null,"v3.0.1"]
[80,null,null,null,"Wind Onshore",null,{"$f":"G110/'MOD-Berechnungen'!F$26","v":0},{"$f":"H110/'MOD-Berechnungen'!G$26","v":0},{"$f":"I110/'MOD-Berechnungen'!H$26","v":0},{"$f":"J110/'MOD-Berechnungen'!I$26","v":0},{"$f":"K110/'MOD-Berechnungen'!J$26","v":0},{"$f":"L110/'MOD-Berechnungen'!K$26","v":0.274087030541872},{"$f":"M110/'MOD-Berechnungen'!L$26","v":0.90099378375220884},{"$f":"N110/'MOD-Berechnungen'!M$26","v":1.6246385994021255},{"$f":"O110/'MOD-Berechnungen'!N$26","v":2.208909837812898},{"$f":"P110/'MOD-Berechnungen'!O$26","v":2.5010287755690479},{"$f":"Q110/'MOD-Berechnungen'!P$26","v":2.6538993379414184},{"$f":"R110/'MOD-Berechnungen'!Q$26","v":2.8047019311479415},{"$f":"S110/'MOD-Berechnungen'!R$26","v":2.9851801834970209},{"$f":"T110/'MOD-Berechnungen'!S$26","v":3.2262023606384007},{"$f":"U110/'MOD-Berechnungen'!T$26","v":3.4945621038504453},{"$f":"V110/'MOD-Berechnungen'!U$26","v":3.7606294040728279},{"$f":"W110/'MOD-Berechnungen'!V$26","v":4.0224289747566084},{"$f":"X110/'MOD-Berechnungen'!W$26","v":4.2745681851404491},{"$f":"Y110/'MOD-Berechnungen'!X$26","v":4.5151313178849009},{"$f":"Z110/'MOD-Berechnungen'!Y$26","v":4.7434068550793551},{"$f":"AA110/'MOD-Berechnungen'!Z$26","v":4.9591995011180812},{"$f":"AB110/'MOD-Berechnungen'!AA$26","v":5.1625643042577245},{"$f":"AC110/'MOD-Berechnungen'!AB$26","v":5.353687297862038},{"$f":"AD110/'MOD-Berechnungen'!AC$26","v":5.5328261364858049},{"$f":"AE110/'MOD-Berechnungen'!AD$26","v":5.7002782782628838},{"$f":"AF110/'MOD-Berechnungen'!AE$26","v":5.8590630584199941},null,"v3.0.1"]
[81,null,null,null,"Wind Offshore",null,{"$f":"G111/'MOD-Berechnungen'!F$26","v":0},{"$f":"H111/'MOD-Berechnungen'!G$26","v":0},{"$f":"I111/'MOD-Berechnungen'!H$26","v":0},{"$f":"J111/'MOD-Berechnungen'!I$26","v":0},{"$f":"K111/'MOD-Berechnungen'!J$26","v":0},{"$f":"L111/'MOD-Berechnungen'!K$26","v":0.71625182266009846},{"$f":"M111/'MOD-Berechnungen'!L$26","v":1.6685479656295537},{"$f":"N111/'MOD-Berechnungen'!M$26","v":2.3591587814390351},{"$f":"O111/'MOD-Berechnungen'!N$26","v":3.0342866920361722},{"$f":"P111/'MOD-Berechnungen'!O$26","v":3.6571965889350713},{"$f":"Q111/'MOD-Berechnungen'!P$26","v":4.0123191003503296},{"$f":"R111/'MOD-Berechnungen'!Q$26","v":3.9412692633702195},{"$f":"S111/'MOD-Berechnungen'!R$26","v":3.9522629629039883},{"$f":"T111/'MOD-Berechnungen'!S$26","v":4.0129048346307608},{"$f":"U111/'MOD-Berechnungen'!T$26","v":4.0318925752385919},{"$f":"V111/'MOD-Berechnungen'!U$26","v":4.3177674947727374},{"$f":"W111/'MOD-Berechnungen'!V$26","v":4.3530286165923959},{"$f":"X111/'MOD-Berechnungen'!W$26","v":3.9222233205925825},{"$f":"Y111/'MOD-Berechnungen'!X$26","v":4.0158064065993724},{"$f":"Z111/'MOD-Berechnungen'!Y$26","v":3.8921517009617448},{"$f":"AA111/'MOD-Berechnungen'!Z$26","v":4.2323817972451367},{"$f":"AB111/'MOD-Berechnungen'!AA$26","v":4.5712260631304886},{"$f":"AC111/'MOD-Berechnungen'!AB$26","v":4.9144918365292281},{"$f":"AD111/'MOD-Berechnungen'!AC$26","v":5.2477443957319254},{"$f":"AE111/'MOD-Berechnungen'!AD$26","v":5.3255694620465732},{"$f":"AF111/'MOD-Berechnungen'!AE$26","v":5.3036194836137627},null,"v3.0.1"]
[82,null,null,null,"Solar",null,{"$f":"G112/'MOD-Berechnungen'!F$26","v":0},{"$f":"H112/'MOD-Berechnungen'!G$26","v":0},{"$f":"I112/'MOD-Berechnungen'!H$26","v":0},{"$f":"J112/'MOD-Berechnungen'!I$26","v":0},{"$f":"K112/'MOD-Berechnungen'!J$26","v":0},{"$f":"L112/'MOD-Berechnungen'!K$26","v":6.0892213150692355E-2},{"$f":"M112/'MOD-Berechnungen'!L$26","v":0.16966903543461639},{"$f":"N112/'MOD-Berechnungen'!M$26","v":0.35950720686124721},{"$f":"O112/'MOD-Berechnungen'!N$26","v":0.55829386020459404},{"$f":"P112/'MOD-Berechnungen'!O$26","v":0.81044467412997812},{"$f":"Q112/'MOD-Berechnungen'!P$26","v":1.0929147690033232},{"$f":"R112/'MOD-Berechnungen'!Q$26","v":1.3890049467777661},{"$f":"S112/'MOD-Berechnungen'!R$26","v":1.6664543244339349},{"$f":"T112/'MOD-Berechnungen'!S$26","v":1.9008021203816099},{"$f":"U112/'MOD-Berechnungen'!T$26","v":2.1201626379306253},{"$f":"V112/'MOD-Berechnungen'!U$26","v":2.3249099345870232},{"$f":"W112/'MOD-Berechnungen'!V$26","v":2.5162965408449338},{"$f":"X112/'MOD-Berechnungen'!W$26","v":2.6950042368260272},{"$f":"Y112/'MOD-Berechnungen'!X$26","v":2.8616540029572177},{"$f":"Z112/'MOD-Berechnungen'!Y$26","v":3.0168007060365798},{"$f":"AA112/'MOD-Berechnungen'!Z$26","v":3.161007248139041},{"$f":"AB112/'MOD-Berechnungen'!AA$26","v":3.2949558246023991},{"$f":"AC112/'MOD-Berechnungen'!AB$26","v":3.4190217566006602},{"$f":"AD112/'MOD-Berechnungen'!AC$26","v":3.5333954958449802},{"$f":"AE112/'MOD-Berechnungen'!AD$26","v":3.6385896983543686},{"$f":"AF112/'MOD-Berechnungen'!AE$26","v":3.7355892707665301},null,"v3.0.1"]
[83]
[84,null,null,null,null,"Vergütungsansprüche real (kleine aggregiert)  [Mrd EUR 2016 / a]"]
[85,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[86,null,null,null,"Sonstige","(Bestand)",{"$f":"G69+G70+G72","v":0.62321375806575652},{"$f":"H69+H70+H72","v":0.21106913647844974},0.53225838294751671,0.65845787838957859,0.64556762023961689,0.77954175484240085,0.76802143334226691,0.75667136289878512,0.74548902748648793,0.73447194826254969,0.72361768301729057,0.69154240880051188,0.67423970912865372,0.6465030932870669,0.61698554852929655,0.58954409351947068,0.57879781326775048,0.56862807197558773,0.55998455939014458,0.55151197516375539,0.49327526579521119,0.45481775084342424,0.41940149492560114,0.38312846693188118,0.32680375563365877,0.31350284213702528]
[87,null,null,null,"Biomasse","(Bestand)",{"$f":"G71","v":4.4857942106255679},{"$f":"H71","v":4.7259400259458939},5.548851647872147,6.4988832443029709,6.8550568757325063,8.410816937427585,8.2865191501749624,8.1640582760344458,8.0434071685068442,7.9245390822727533,7.8074276672637968,7.478040552397025,7.2133786366247081,6.99931858473966,6.768738117630094,6.285226264943117,5.50458174220317,4.5449992406654722,3.7879942556268746,3.3641863573179136,2.8215258540202188,1.9950825024992163,0.69352575345104417,0.41151608853447547,0.17336757229609687,0]
[88,null,null,null,"Wind Onshore","(Bestand)",{"$f":"G73","v":4.753889897700474},{"$f":"H73","v":4.9982207300672661},4.7462342823293193,5.7566497609363241,6.4976869175452832,6.3829521590747067,6.2515430759336059,6.1104467206061619,5.9601580754372243,5.7072762129233041,5.4504974473402301,5.0903673797385167,4.6770670155819172,4.2418361485193357,3.8521650067162705,3.5184184156754768,3.244508863142276,2.9848546806424494,2.592879953603632,2.3744105634449966,1.9933674855819259,1.6492027948231471,1.2190020780670594,0.63479801768599753,0.38394897241034032,0]
[89,null,null,null,"Wind Offshore","(Bestand)",{"$f":"G74","v":0.11138256931100959},0.19129257052877,0.23682079756255472,0.50657708603580642,1.505103947922384,0.7651972438615996,0.7538889102084726,0.74274769478667257,0.73177112786864296,0.72095677622526411,0.71030224258646713,0.68703315319704694,0.64087975053454649,0.55459365198891031,0.51006076288014968,0.38373304388830692,0.1672576253584569,0.11547881302910021,0.11366527315282385,0.11183259257778945,0.10551375015618801,9.827835602716023E-2,8.3097987525823855E-2,7.2199724181325919E-2,4.4423885019786148E-2,0]
[90,null,null,null,"Solar","(Bestand)",{"$f":"G75","v":4.4083097284391988},8.9192939715573125,9.5824442115094115,11.066224407714257,11.42228754065065,10.506654943437354,10.351384180726457,10.198408059829024,10.04769266978229,9.8992046007707302,9.7529109367199318,9.584627744817583,9.4043281013218412,9.2257736573200919,9.0383134775980256,8.6152692159104411,8.1053607072025375,7.6548763533829796,7.0818261638742204,6.2956273372973408,4.828001067636297,2.7972126932965957,1.2439627209657231,0.33495803330033347,9.7641266708966584E-2,0]
[91,null,null,null,"Sonstige",null,{"$f":"G76+G77+G79","v":0},{"$f":"H76+H77+H79","v":0},0,0,0,5.3771678664792516E-3,1.3788618559713065E-2,1.8543453945228064E-2,2.472061389155511E-2,3.2270787148832629E-2,4.1349253999851239E-2,4.9925322544869935E-2,5.7966532073800897E-2,6.8522437113712781E-2,7.6084981714674732E-2,8.6910245348482212E-2,0.10307229448498639,0.11820388251244068,0.13237058969833557,0.14563137593962183,0.15803996081916344,0.16964578721738158,0.18049468482556438,0.19062934258533137,0.20008966030989206,0.20891302213804724]
[92,null,null,null,"Biomasse",null,{"$f":"G78","v":0},{"$f":"H78","v":0},0,0,0,6.5437178368330387E-3,9.3675038942142339E-2,0.26728051965455635,0.49649709865464609,0.70213241903860868,0.83255719499977643,0.89746009902446522,0.9099500079727566,0.92419440268191277,0.93929040296444011,1.0091611763770609,1.1299546470207347,1.2456102246419813,1.356280081566742,1.4621138005611207,1.5632577891001882,1.6598550179098177,1.7520449170283847,1.8399633533039528,1.9237426519964396,2.0048765257643768]
[93,null,null,null,"Wind Onshore",null,{"$f":"G80","v":0},{"$f":"H80","v":0},0,0,0,0.274087030541872,0.90099378375220884,1.6246385994021255,2.208909837812898,2.5010287755690479,2.6538993379414184,2.8047019311479415,2.9851801834970209,3.2262023606384007,3.4945621038504453,3.7606294040728279,4.0224289747566084,4.2745681851404491,4.5151313178849009,4.7434068550793551,4.9591995011180812,5.1625643042577245,5.353687297862038,5.5328261364858049,5.7002782782628838,5.8590630584199941]
[94,null,null,null,"Wind Offshore",null,{"$f":"G81","v":0},0,0,0,0,0.71625182266009846,1.6685479656295537,2.3591587814390351,3.0342866920361722,3.6571965889350713,4.0123191003503296,3.9412692633702195,3.9522629629039883,4.0129048346307608,4.0318925752385919,4.3177674947727374,4.3530286165923959,3.9222233205925825,4.0158064065993724,3.8921517009617448,4.2323817972451367,4.5712260631304886,4.9144918365292281,5.2477443957319254,5.3255694620465732,5.3036194836137627]
[95,null,null,null,"Solar",null,{"$f":"G82","v":0},0,0,0,0,6.0892213150692355E-2,0.16966903543461639,0.35950720686124721,0.55829386020459404,0.81044467412997812,1.0929147690033232,1.3890049467777661,1.6664543244339349,1.9008021203816099,2.1201626379306253,2.3249099345870232,2.5162965408449338,2.6950042368260272,2.8616540029572177,3.0168007060365798,3.161007248139041,3.2949558246023991,3.4190217566006602,3.5333954958449802,3.6385896983543686,3.7355892707665301]
[96]
[97,null,null,null,null,"Vergütungsansprüche (nominal)  [Mrd EUR  / a]"]
[98,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[99,null,null,null,"Wasser","(Bestand)",{"$f":"G69*'MOD-Berechnungen'!F$26","v":0.41396176000000001},{"$f":"H69*'MOD-Berechnungen'!G$26","v":0.16263688900000001},{"$f":"I69*'MOD-Berechnungen'!H$26","v":0.41207295941425998},{"$f":"J69*'MOD-Berechnungen'!I$26","v":0.48692010585074996},{"$f":"K69*'MOD-Berechnungen'!J$26","v":0.51080576769520003},{"$f":"L69*'MOD-Berechnungen'!K$26","v":0.59589834152286625},{"$f":"M69*'MOD-Berechnungen'!L$26","v":0.59589834152286625},{"$f":"N69*'MOD-Berechnungen'!M$26","v":0.59589834152286625},{"$f":"O69*'MOD-Berechnungen'!N$26","v":0.59589834152286625},{"$f":"P69*'MOD-Berechnungen'!O$26","v":0.59589834152286625},{"$f":"Q69*'MOD-Berechnungen'!P$26","v":0.59589834152286625},{"$f":"R69*'MOD-Berechnungen'!Q$26","v":0.59589834152286625},{"$f":"S69*'MOD-Berechnungen'!R$26","v":0.59589834152286625},{"$f":"T69*'MOD-Berechnungen'!S$26","v":0.59589834152286625},{"$f":"U69*'MOD-Berechnungen'!T$26","v":0.59589834152286625},{"$f":"V69*'MOD-Berechnungen'!U$26","v":0.59589834152286625},{"$f":"W69*'MOD-Berechnungen'!V$26","v":0.59589834152286625},{"$f":"X69*'MOD-Berechnungen'!W$26","v":0.59589834152286625},{"$f":"Y69*'MOD-Berechnungen'!X$26","v":0.59589834152286636},{"$f":"Z69*'MOD-Berechnungen'!Y$26","v":0.59589834152286625},{"$f":"AA69*'MOD-Berechnungen'!Z$26","v":0.54195695216777517},{"$f":"AB69*'MOD-Berechnungen'!AA$26","v":0.50533948832503828},{"$f":"AC69*'MOD-Berechnungen'!AB$26","v":0.47262537548595118},{"$f":"AD69*'MOD-Berechnungen'!AC$26","v":0.45094447604902621},{"$f":"AE69*'MOD-Berechnungen'!AD$26","v":0.4038898480789026},{"$f":"AF69*'MOD-Berechnungen'!AE$26","v":0.39783057582039583}]
[100,null,null,null,"Gas","(Bestand)",{"$f":"G70*'MOD-Berechnungen'!F$26","v":0.12953265},{"$f":"H70*'MOD-Berechnungen'!G$26","v":1.4075395999999999E-2},{"$f":"I70*'MOD-Berechnungen'!H$26","v":5.2400481459999995E-2},{"$f":"J70*'MOD-Berechnungen'!I$26","v":0.10797205039999999},{"$f":"K70*'MOD-Berechnungen'!J$26","v":6.3886050243399994E-2},{"$f":"L70*'MOD-Berechnungen'!K$26","v":0.10116121574165485},{"$f":"M70*'MOD-Berechnungen'!L$26","v":0.10116121574165485},{"$f":"N70*'MOD-Berechnungen'!M$26","v":0.10116121574165485},{"$f":"O70*'MOD-Berechnungen'!N$26","v":0.10116121574165485},{"$f":"P70*'MOD-Berechnungen'!O$26","v":0.10116121574165485},{"$f":"Q70*'MOD-Berechnungen'!P$26","v":0.10116121574165485},{"$f":"R70*'MOD-Berechnungen'!Q$26","v":7.9133545585612253E-2},{"$f":"S70*'MOD-Berechnungen'!R$26","v":7.1727150881228011E-2},{"$f":"T70*'MOD-Berechnungen'!S$26","v":5.2864086060311559E-2},{"$f":"U70*'MOD-Berechnungen'!T$26","v":3.1357929537542545E-2},{"$f":"V70*'MOD-Berechnungen'!U$26","v":1.1322285335139877E-2},{"$f":"W70*'MOD-Berechnungen'!V$26","v":9.0650761329917826E-3},{"$f":"X70*'MOD-Berechnungen'!W$26","v":7.2445750895866442E-3},{"$f":"Y70*'MOD-Berechnungen'!X$26","v":6.9699990613540114E-3},{"$f":"Z70*'MOD-Berechnungen'!Y$26","v":6.741430146899088E-3},{"$f":"AA70*'MOD-Berechnungen'!Z$26","v":3.8404013457238348E-3},{"$f":"AB70*'MOD-Berechnungen'!AA$26","v":3.1931576106920346E-3},{"$f":"AC70*'MOD-Berechnungen'!AB$26","v":1.0846120363654757E-3},{"$f":"AD70*'MOD-Berechnungen'!AC$26","v":8.5736373947492247E-4},{"$f":"AE70*'MOD-Berechnungen'!AD$26","v":5.6103056804173075E-4},{"$f":"AF70*'MOD-Berechnungen'!AE$26","v":0}]
[101,null,null,null,"Biomasse","(Bestand)",{"$f":"G71*'MOD-Berechnungen'!F$26","v":3.9508552800000003},{"$f":"H71*'MOD-Berechnungen'!G$26","v":4.2497729089999998},{"$f":"I71*'MOD-Berechnungen'!H$26","v":5.0895666185599993},{"$f":"J71*'MOD-Berechnungen'!I$26","v":6.0503774180499983},{"$f":"K71*'MOD-Berechnungen'!J$26","v":6.4394082612499988},{"$f":"L71*'MOD-Berechnungen'!K$26","v":7.9245390822727524},{"$f":"M71*'MOD-Berechnungen'!L$26","v":7.9245390822727542},{"$f":"N71*'MOD-Berechnungen'!M$26","v":7.9245390822727533},{"$f":"O71*'MOD-Berechnungen'!N$26","v":7.9245390822727542},{"$f":"P71*'MOD-Berechnungen'!O$26","v":7.9245390822727533},{"$f":"Q71*'MOD-Berechnungen'!P$26","v":7.9245390822727533},{"$f":"R71*'MOD-Berechnungen'!Q$26","v":7.7040643280932226},{"$f":"S71*'MOD-Berechnungen'!R$26","v":7.5428740510054375},{"$f":"T71*'MOD-Berechnungen'!S$26","v":7.4288216250548311},{"$f":"U71*'MOD-Berechnungen'!T$26","v":7.2918533006053305},{"$f":"V71*'MOD-Berechnungen'!U$26","v":6.8725383217574079},{"$f":"W71*'MOD-Berechnungen'!V$26","v":6.1092320442362009},{"$f":"X71*'MOD-Berechnungen'!W$26","v":5.1199079506909486},{"$f":"Y71*'MOD-Berechnungen'!X$26","v":4.3311546587347163},{"$f":"Z71*'MOD-Berechnungen'!Y$26","v":3.9042756106600804},{"$f":"AA71*'MOD-Berechnungen'!Z$26","v":3.3236133815912274},{"$f":"AB71*'MOD-Berechnungen'!AA$26","v":2.3853568935530132},{"$f":"AC71*'MOD-Berechnungen'!AB$26","v":0.84162987310065895},{"$f":"AD71*'MOD-Berechnungen'!AC$26","v":0.50688730032510243},{"$f":"AE71*'MOD-Berechnungen'!AD$26","v":0.21674969820259962},{"$f":"AF71*'MOD-Berechnungen'!AE$26","v":0}]
[102,null,null,null,"Geothermie","(Bestand)",{"$f":"G72*'MOD-Berechnungen'!F$26","v":5.3999999999999994E-3},{"$f":"H72*'MOD-Berechnungen'!G$26","v":1.3090355999999999E-2},{"$f":"I72*'MOD-Berechnungen'!H$26","v":2.3729284699999999E-2},{"$f":"J72*'MOD-Berechnungen'!I$26","v":1.8123731000000001E-2},{"$f":"K72*'MOD-Berechnungen'!J$26","v":3.1732540359999999E-2},{"$f":"L72*'MOD-Berechnungen'!K$26","v":3.7412390998028656E-2},{"$f":"M72*'MOD-Berechnungen'!L$26","v":3.7412390998028656E-2},{"$f":"N72*'MOD-Berechnungen'!M$26","v":3.7412390998028656E-2},{"$f":"O72*'MOD-Berechnungen'!N$26","v":3.7412390998028656E-2},{"$f":"P72*'MOD-Berechnungen'!O$26","v":3.7412390998028656E-2},{"$f":"Q72*'MOD-Berechnungen'!P$26","v":3.7412390998028656E-2},{"$f":"R72*'MOD-Berechnungen'!Q$26","v":3.7412390998028656E-2},{"$f":"S72*'MOD-Berechnungen'!R$26","v":3.7412390998028656E-2},{"$f":"T72*'MOD-Berechnungen'!S$26","v":3.7412390998028656E-2},{"$f":"U72*'MOD-Berechnungen'!T$26","v":3.7412390998028656E-2},{"$f":"V72*'MOD-Berechnungen'!U$26","v":3.7412390998028656E-2},{"$f":"W72*'MOD-Berechnungen'!V$26","v":3.7412390998028656E-2},{"$f":"X72*'MOD-Berechnungen'!W$26","v":3.7412390998028656E-2},{"$f":"Y72*'MOD-Berechnungen'!X$26","v":3.7412390998028656E-2},{"$f":"Z72*'MOD-Berechnungen'!Y$26","v":3.7412390998028656E-2},{"$f":"AA72*'MOD-Berechnungen'!Z$26","v":3.5255721675931898E-2},{"$f":"AB72*'MOD-Berechnungen'!AA$26","v":3.5255721675931898E-2},{"$f":"AC72*'MOD-Berechnungen'!AB$26","v":3.5255721675931898E-2},{"$f":"AD72*'MOD-Berechnungen'!AC$26","v":2.0118844946834122E-2},{"$f":"AE72*'MOD-Berechnungen'!AD$26","v":4.1296561493336659E-3},{"$f":"AF72*'MOD-Berechnungen'!AE$26","v":0}]
[103,null,null,null,"Wind Onshore","(Bestand)",{"$f":"G73*'MOD-Berechnungen'!F$26","v":4.1869800800000005},{"$f":"H73*'MOD-Berechnungen'!G$26","v":4.4946196810000005},{"$f":"I73*'MOD-Berechnungen'!H$26","v":4.3533828439027991},{"$f":"J73*'MOD-Berechnungen'!I$26","v":5.3593675109834491},{"$f":"K73*'MOD-Berechnungen'!J$26","v":6.1037070259736002},{"$f":"L73*'MOD-Berechnungen'!K$26","v":6.0139168669547871},{"$f":"M73*'MOD-Berechnungen'!L$26","v":5.9784568806193468},{"$f":"N73*'MOD-Berechnungen'!M$26","v":5.9311768988387614},{"$f":"O73*'MOD-Berechnungen'!N$26","v":5.8720769216130293},{"$f":"P73*'MOD-Berechnungen'!O$26","v":5.7072762129233041},{"$f":"Q73*'MOD-Berechnungen'!P$26","v":5.5322549090503328},{"$f":"R73*'MOD-Berechnungen'!Q$26","v":5.2442237337911122},{"$f":"S73*'MOD-Berechnungen'!R$26","v":4.8907078366197974},{"$f":"T73*'MOD-Berechnungen'!S$26","v":4.5021302757619548},{"$f":"U73*'MOD-Berechnungen'!T$26","v":4.1498757420585815},{"$f":"V73*'MOD-Berechnungen'!U$26","v":3.8471909163520843},{"$f":"W73*'MOD-Berechnungen'!V$26","v":3.6009016566231895},{"$f":"X73*'MOD-Berechnungen'!W$26","v":3.362416669808018},{"$f":"Y73*'MOD-Berechnungen'!X$26","v":2.9646729463510622},{"$f":"Z73*'MOD-Berechnungen'!Y$26","v":2.755600394248884},{"$f":"AA73*'MOD-Berechnungen'!Z$26","v":2.3480851114899872},{"$f":"AB73*'MOD-Berechnungen'!AA$26","v":1.9718168299157017},{"$f":"AC73*'MOD-Berechnungen'!AB$26","v":1.4793229511201422},{"$f":"AD73*'MOD-Berechnungen'!AC$26","v":0.78191609611789203},{"$f":"AE73*'MOD-Berechnungen'!AD$26","v":0.48002531726640046},{"$f":"AF73*'MOD-Berechnungen'!AE$26","v":0}]
[104,null,null,null,"Wind Offshore","(Bestand)",{"$f":"G74*'MOD-Berechnungen'!F$26","v":9.8100000000000007E-2},{"$f":"H74*'MOD-Berechnungen'!G$26","v":0.17201868399999998},{"$f":"I74*'MOD-Berechnungen'!H$26","v":0.21721885938639998},{"$f":"J74*'MOD-Berechnungen'!I$26","v":0.47161680655509985},{"$f":"K74*'MOD-Berechnungen'!J$26","v":1.4138436736538},{"$f":"L74*'MOD-Berechnungen'!K$26","v":0.72095677622526411},{"$f":"M74*'MOD-Berechnungen'!L$26","v":0.72095677622526411},{"$f":"N74*'MOD-Berechnungen'!M$26","v":0.72095677622526411},{"$f":"O74*'MOD-Berechnungen'!N$26","v":0.72095677622526411},{"$f":"P74*'MOD-Berechnungen'!O$26","v":0.72095677622526411},{"$f":"Q74*'MOD-Berechnungen'!P$26","v":0.72095677622526411},{"$f":"R74*'MOD-Berechnungen'!Q$26","v":0.70779873025242745},{"$f":"S74*'MOD-Berechnungen'!R$26","v":0.67015409610936971},{"$f":"T74*'MOD-Berechnungen'!S$26","v":0.5886254876290351},{"$f":"U74*'MOD-Berechnungen'!T$26","v":0.54948030085984612},{"$f":"V74*'MOD-Berechnungen'!U$26","v":0.41959031199187452},{"$f":"W74*'MOD-Berechnungen'!V$26","v":0.18563002464811498},{"$f":"X74*'MOD-Berechnungen'!W$26","v":0.13008602678610678},{"$f":"Y74*'MOD-Berechnungen'!X$26","v":0.12996373387338628},{"$f":"Z74*'MOD-Berechnungen'!Y$26","v":0.12978628925492908},{"$f":"AA74*'MOD-Berechnungen'!Z$26","v":0.12428980987762621},{"$f":"AB74*'MOD-Berechnungen'!AA$26","v":0.1175033883274389},{"$f":"AC74*'MOD-Berechnungen'!AB$26","v":0.10084376585622522},{"$f":"AD74*'MOD-Berechnungen'!AC$26","v":8.893242401487135E-2},{"$f":"AE74*'MOD-Berechnungen'!AD$26","v":5.5540165577103229E-2},{"$f":"AF74*'MOD-Berechnungen'!AE$26","v":0}]
[105,null,null,null,"Solar","(Bestand)",{"$f":"G75*'MOD-Berechnungen'!F$26","v":3.8826109599999996},{"$f":"H75*'MOD-Berechnungen'!G$26","v":8.0206210149999997},{"$f":"I75*'MOD-Berechnungen'!H$26","v":8.7892939436962809},{"$f":"J75*'MOD-Berechnungen'!I$26","v":10.302513792381449},{"$f":"K75*'MOD-Berechnungen'!J$26","v":10.72971006440835},{"$f":"L75*'MOD-Berechnungen'!K$26","v":9.8992046007707302},{"$f":"M75*'MOD-Berechnungen'!L$26","v":9.8992046007707302},{"$f":"N75*'MOD-Berechnungen'!M$26","v":9.8992046007707302},{"$f":"O75*'MOD-Berechnungen'!N$26","v":9.8992046007707302},{"$f":"P75*'MOD-Berechnungen'!O$26","v":9.8992046007707302},{"$f":"Q75*'MOD-Berechnungen'!P$26","v":9.8992046007707302},{"$f":"R75*'MOD-Berechnungen'!Q$26","v":9.8743231184046909},{"$f":"S75*'MOD-Berechnungen'!R$26","v":9.8339025269570541},{"$f":"T75*'MOD-Berechnungen'!S$26","v":9.7918998861958393},{"$f":"U75*'MOD-Berechnungen'!T$26","v":9.7368305315089039},{"$f":"V75*'MOD-Berechnungen'!U$26","v":9.4203080911896588},{"$f":"W75*'MOD-Berechnungen'!V$26","v":8.9956933481227033},{"$f":"X75*'MOD-Berechnungen'!W$26","v":8.6231614633896339},{"$f":"Y75*'MOD-Berechnungen'!X$26","v":8.0972890432583959},{"$f":"Z75*'MOD-Berechnungen'!Y$26","v":7.306332544077935},{"$f":"AA75*'MOD-Berechnungen'!Z$26","v":5.6871387273907796},{"$f":"AB75*'MOD-Berechnungen'!AA$26","v":3.344398325548267},{"$f":"AC75*'MOD-Berechnungen'!AB$26","v":1.5096140003144618},{"$f":"AD75*'MOD-Berechnungen'!AC$26","v":0.41258647705966345},{"$f":"AE75*'MOD-Berechnungen'!AD$26","v":0.12207424266830157},{"$f":"AF75*'MOD-Berechnungen'!AE$26","v":0}]
[106,null,null,null,"Wasser",null,{"$f":"'MOD-Berechnungen'!F304","v":0},{"$f":"'MOD-Berechnungen'!G304","v":0},{"$f":"'MOD-Berechnungen'!H304","v":0},{"$f":"'MOD-Berechnungen'!I304","v":0},{"$f":"'MOD-Berechnungen'!J304","v":0},{"$f":"'MOD-Berechnungen'!K304","v":0},{"$f":"'MOD-Berechnungen'!L304","v":0},{"$f":"'MOD-Berechnungen'!M304","v":0},{"$f":"'MOD-Berechnungen'!N304","v":0},{"$f":"'MOD-Berechnungen'!O304","v":0},{"$f":"'MOD-Berechnungen'!P304","v":2.8273165983922414E-3},{"$f":"'MOD-Berechnungen'!Q304","v":8.4838903587405156E-3},{"$f":"'MOD-Berechnungen'!R304","v":1.41420597259195E-2},{"$f":"'MOD-Berechnungen'!S304","v":1.9805897519555037E-2},{"$f":"'MOD-Berechnungen'!T304","v":2.5480002627453223E-2},{"$f":"'MOD-Berechnungen'!U304","v":3.1161517348055397E-2},{"$f":"'MOD-Berechnungen'!V304","v":3.6840046176312348E-2},{"$f":"'MOD-Berechnungen'!W304","v":4.2513385294402281E-2},{"$f":"'MOD-Berechnungen'!X304","v":4.8179595811545364E-2},{"$f":"'MOD-Berechnungen'!Y304","v":5.3836967287789764E-2},{"$f":"'MOD-Berechnungen'!Z304","v":5.9483987108257808E-2},{"$f":"'MOD-Berechnungen'!AA304","v":6.5119314641697262E-2},{"$f":"'MOD-Berechnungen'!AB304","v":7.0741759333594709E-2},{"$f":"'MOD-Berechnungen'!AC304","v":7.6350262052321996E-2},{"$f":"'MOD-Berechnungen'!AD304","v":8.1943879138445808E-2},{"$f":"'MOD-Berechnungen'!AE304","v":8.7521768711048206E-2}]
[107,null,null,null,"Gas",null,{"$f":"'MOD-Berechnungen'!F305","v":0},{"$f":"'MOD-Berechnungen'!G305","v":0},{"$f":"'MOD-Berechnungen'!H305","v":0},{"$f":"'MOD-Berechnungen'!I305","v":0},{"$f":"'MOD-Berechnungen'!J305","v":0},{"$f":"'MOD-Berechnungen'!K305","v":5.0662827674012607E-3},{"$f":"'MOD-Berechnungen'!L305","v":1.059806025056516E-2},{"$f":"'MOD-Berechnungen'!M305","v":1.1290963813951387E-2},{"$f":"'MOD-Berechnungen'!N305","v":1.2268250747403944E-2},{"$f":"'MOD-Berechnungen'!O305","v":1.3254902511981458E-2},{"$f":"'MOD-Berechnungen'!P305","v":1.3706956235237973E-2},{"$f":"'MOD-Berechnungen'!Q305","v":1.4177422075263228E-2},{"$f":"'MOD-Berechnungen'!R305","v":1.4706133989697131E-2},{"$f":"'MOD-Berechnungen'!S305","v":1.5317839149173448E-2},{"$f":"'MOD-Berechnungen'!T305","v":1.603766546139852E-2},{"$f":"'MOD-Berechnungen'!U305","v":1.8280445559045302E-2},{"$f":"'MOD-Berechnungen'!V305","v":2.1928122784658444E-2},{"$f":"'MOD-Berechnungen'!W305","v":2.5477052135168873E-2},{"$f":"'MOD-Berechnungen'!X305","v":2.8941718874672451E-2},{"$f":"'MOD-Berechnungen'!Y305","v":3.2331805001772469E-2},{"$f":"'MOD-Berechnungen'!Z305","v":3.5654112851793936E-2},{"$f":"'MOD-Berechnungen'!AA305","v":3.8913631080806518E-2},{"$f":"'MOD-Berechnungen'!AB305","v":4.2114158295765473E-2},{"$f":"'MOD-Berechnungen'!AC305","v":4.5258684663324195E-2},{"$f":"'MOD-Berechnungen'!AD305","v":4.8349634442797308E-2},{"$f":"'MOD-Berechnungen'!AE305","v":5.1389025210977726E-2}]
[108,null,null,null,"Biomasse",null,{"$f":"'MOD-Berechnungen'!F306","v":0},{"$f":"'MOD-Berechnungen'!G306","v":0},{"$f":"'MOD-Berechnungen'!H306","v":0},{"$f":"'MOD-Berechnungen'!I306","v":0},{"$f":"'MOD-Berechnungen'!J306","v":0},{"$f":"'MOD-Berechnungen'!K306","v":6.165387753310045E-3},{"$f":"'MOD-Berechnungen'!L306","v":8.9583031629723017E-2},{"$f":"'MOD-Berechnungen'!M306","v":0.25943897658720805},{"$f":"'MOD-Berechnungen'!N306","v":0.48915970310802576},{"$f":"'MOD-Berechnungen'!O306","v":0.70213241903860868},{"$f":"'MOD-Berechnungen'!P306","v":0.84504555292477301},{"$f":"'MOD-Berechnungen'!Q306","v":0.92458583051747945},{"$f":"'MOD-Berechnungen'!R306","v":0.95151504566818879},{"$f":"'MOD-Berechnungen'!S306","v":0.9809062526982254},{"$f":"'MOD-Berechnungen'!T306","v":1.0118825261156994},{"$f":"'MOD-Berechnungen'!U306","v":1.1034604905419274},{"$f":"'MOD-Berechnungen'!V306","v":1.2540744168056879},{"$f":"'MOD-Berechnungen'!W306","v":1.4031706838465055},{"$f":"'MOD-Berechnungen'!X306","v":1.5507570490902882},{"$f":"'MOD-Berechnungen'!Y306","v":1.6968427563838586},{"$f":"'MOD-Berechnungen'!Z306","v":1.8414378515536616},{"$f":"'MOD-Berechnungen'!AA306","v":1.9845528214045871},{"$f":"'MOD-Berechnungen'!AB306","v":2.1261983911161906},{"$f":"'MOD-Berechnungen'!AC306","v":2.2663854046990157},{"$f":"'MOD-Berechnungen'!AD306","v":2.4051247515166621},{"$f":"'MOD-Berechnungen'!AE306","v":2.544159336026123}]
[109,null,null,null,"Geothermie",null,{"$f":"'MOD-Berechnungen'!F307","v":0},{"$f":"'MOD-Berechnungen'!G307","v":0},{"$f":"'MOD-Berechnungen'!H307","v":0},{"$f":"'MOD-Berechnungen'!I307","v":0},{"$f":"'MOD-Berechnungen'!J307","v":0},{"$f":"'MOD-Berechnungen'!K307","v":0},{"$f":"'MOD-Berechnungen'!L307","v":2.5882299983013414E-3},{"$f":"'MOD-Berechnungen'!M307","v":6.708457618481399E-3},{"$f":"'MOD-Berechnungen'!N307","v":1.2087033874817842E-2},{"$f":"'MOD-Berechnungen'!O307","v":1.9015884636851173E-2},{"$f":"'MOD-Berechnungen'!P307","v":2.5435219976218788E-2},{"$f":"'MOD-Berechnungen'!Q307","v":2.8773002984784878E-2},{"$f":"'MOD-Berechnungen'!R307","v":3.1766155347700852E-2},{"$f":"'MOD-Berechnungen'!S307","v":3.7603480483759943E-2},{"$f":"'MOD-Berechnungen'!T307","v":4.0447465648202445E-2},{"$f":"'MOD-Berechnungen'!U307","v":4.5589459436799311E-2},{"$f":"'MOD-Berechnungen'!V307","v":5.5626092734305466E-2},{"$f":"'MOD-Berechnungen'!W307","v":6.5165359927475769E-2},{"$f":"'MOD-Berechnungen'!X307","v":7.4229890611882482E-2},{"$f":"'MOD-Berechnungen'!Y307","v":8.2842384892954063E-2},{"$f":"'MOD-Berechnungen'!Z307","v":9.102490395370251E-2},{"$f":"'MOD-Berechnungen'!AA307","v":9.8798640186494383E-2},{"$f":"'MOD-Berechnungen'!AB307","v":0.1061838482757519},{"$f":"'MOD-Berechnungen'!AC307","v":0.11319983845225751},{"$f":"'MOD-Berechnungen'!AD307","v":0.1198649959441636},{"$f":"'MOD-Berechnungen'!AE307","v":0.12619681188791435}]
[110,null,null,null,"Wind Onshore",null,{"$f":"'MOD-Berechnungen'!F308","v":0},{"$f":"'MOD-Berechnungen'!G308","v":0},{"$f":"'MOD-Berechnungen'!H308","v":0},{"$f":"'MOD-Berechnungen'!I308","v":0},{"$f":"'MOD-Berechnungen'!J308","v":0},{"$f":"'MOD-Berechnungen'!K308","v":0.25824047790266758},{"$f":"'MOD-Berechnungen'!L308","v":0.86163566665726365},{"$f":"'MOD-Berechnungen'!M308","v":1.5769745438153082},{"$f":"'MOD-Berechnungen'!N308","v":2.1762658500619687},{"$f":"'MOD-Berechnungen'!O308","v":2.5010287755690479},{"$f":"'MOD-Berechnungen'!P308","v":2.6937078280105395},{"$f":"'MOD-Berechnungen'!Q308","v":2.8894740470168871},{"$f":"'MOD-Berechnungen'!R308","v":3.1215383633613656},{"$f":"'MOD-Berechnungen'!S308","v":3.4241735925219277},{"$f":"'MOD-Berechnungen'!T308","v":3.7646358550586103},{"$f":"'MOD-Berechnungen'!U308","v":4.112034890068057},{"$f":"'MOD-Berechnungen'!V308","v":4.4642723351423408},{"$f":"'MOD-Berechnungen'!W308","v":4.815269371456866},{"$f":"'MOD-Berechnungen'!X308","v":5.1625558864581569},{"$f":"'MOD-Berechnungen'!Y308","v":5.5049173050237403},{"$f":"'MOD-Berechnungen'!Z308","v":5.8416837826992607},{"$f":"'MOD-Berechnungen'!AA308","v":6.1724556935092041},{"$f":"'MOD-Berechnungen'!AB308","v":6.4969803049113475},{"$f":"'MOD-Berechnungen'!AC308","v":6.8150903005497021},{"$f":"'MOD-Berechnungen'!AD308","v":7.126670692337604},{"$f":"'MOD-Berechnungen'!AE308","v":7.4350663439294866}]
[111,null,null,null,"Wind Offshore",null,{"$f":"'MOD-Berechnungen'!F309","v":0},{"$f":"'MOD-Berechnungen'!G309","v":0},{"$f":"'MOD-Berechnungen'!H309","v":0},{"$f":"'MOD-Berechnungen'!I309","v":0},{"$f":"'MOD-Berechnungen'!J309","v":0},{"$f":"'MOD-Berechnungen'!K309","v":0.67484117222446816},{"$f":"'MOD-Berechnungen'!L309","v":1.595660774403558},{"$f":"'MOD-Berechnungen'!M309","v":2.2899451881278705},{"$f":"'MOD-Berechnungen'!N309","v":2.9894450167844067},{"$f":"'MOD-Berechnungen'!O309","v":3.6571965889350713},{"$f":"'MOD-Berechnungen'!P309","v":4.0725038868555838},{"$f":"'MOD-Berechnungen'!Q309","v":4.0603941268555834},{"$f":"'MOD-Berechnungen'!R309","v":4.1327959126221261},{"$f":"'MOD-Berechnungen'!S309","v":4.2591509236039302},{"$f":"'MOD-Berechnungen'!T309","v":4.3434933766847115},{"$f":"'MOD-Berechnungen'!U309","v":4.7212337824297368},{"$f":"'MOD-Berechnungen'!V309","v":4.8311866658409395},{"$f":"'MOD-Berechnungen'!W309","v":4.4183554936187672},{"$f":"'MOD-Berechnungen'!X309","v":4.5916327884296679},{"$f":"'MOD-Berechnungen'!Y309","v":4.5170009461571787},{"$f":"'MOD-Berechnungen'!Z309","v":4.9855296407382355},{"$f":"'MOD-Berechnungen'!AA309","v":5.4654409469373793},{"$f":"'MOD-Berechnungen'!AB309","v":5.9639935794025147},{"$f":"'MOD-Berechnungen'!AC309","v":6.4639392326599019},{"$f":"'MOD-Berechnungen'!AD309","v":6.6581977146458744},{"$f":"'MOD-Berechnungen'!AE309","v":6.7302164749630045}]
[112,null,null,null,"Solar",null,{"$f":"'MOD-Berechnungen'!F310","v":0},{"$f":"'MOD-Berechnungen'!G310","v":0},{"$f":"'MOD-Berechnungen'!H310","v":0},{"$f":"'MOD-Berechnungen'!I310","v":0},{"$f":"'MOD-Berechnungen'!J310","v":0},{"$f":"'MOD-Berechnungen'!K310","v":5.7371682977840226E-2},{"$f":"'MOD-Berechnungen'!L310","v":0.16225738189777181},{"$f":"'MOD-Berechnungen'!M310","v":0.34895989406318745},{"$f":"'MOD-Berechnungen'!N310","v":0.55004321202423068},{"$f":"'MOD-Berechnungen'!O310","v":0.81044467412997812},{"$f":"'MOD-Berechnungen'!P310","v":1.109308490538373},{"$f":"'MOD-Berechnungen'!Q310","v":1.4309876212941237},{"$f":"'MOD-Berechnungen'!R310","v":1.7425752499857992},{"$f":"'MOD-Berechnungen'!S310","v":2.0174420875237531},{"$f":"'MOD-Berechnungen'!T310","v":2.284017295475961},{"$f":"'MOD-Berechnungen'!U310","v":2.5421571072475038},{"$f":"'MOD-Berechnungen'!V310","v":2.7926989152090935},{"$f":"'MOD-Berechnungen'!W310","v":3.0359022936274593},{"$f":"'MOD-Berechnungen'!X310","v":3.2719865000280679},{"$f":"'MOD-Berechnungen'!Y310","v":3.5011203803201427},{"$f":"'MOD-Berechnungen'!Z310","v":3.7235051290607428},{"$f":"'MOD-Berechnungen'!AA310","v":3.9395090580576495},{"$f":"'MOD-Berechnungen'!AB310","v":4.1491622089262927},{"$f":"'MOD-Berechnungen'!AC310","v":4.3522801508152744},{"$f":"'MOD-Berechnungen'!AD310","v":4.5490815182808735},{"$f":"'MOD-Berechnungen'!AE310","v":4.7404087965747541}]
[113]
[114,null,null,null,null,"Zahlungen nominal (kleine aggregiert) [Mrd EUR  / a]"]
[115,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[116,null,null,null,"Sonstige","(Bestand)",{"$f":"G99+G100+G102","v":0.54889440999999994},{"$f":"H99+H100+H102","v":0.18980264099999999},0.48820272557425998,0.61301588725074996,0.60642435829859997,0.73447194826254969,0.73447194826254969,0.73447194826254969,0.73447194826254969,0.73447194826254969,0.73447194826254969,0.71244427810650712,0.70503788340212292,0.68617481858120644,0.66466866205843744,0.64463301785603477,0.64237580865388666,0.64055530761048152,0.64028073158224896,0.64005216266779397,0.58105307518943095,0.54378836761166227,0.50896570919824857,0.47192068473533527,0.40858053479627798,0.39783057582039583]
[117,null,null,null,"Biomasse","(Bestand)",{"$f":"G101","v":3.9508552800000003},{"$f":"H101","v":4.2497729089999998},5.0895666185599993,6.0503774180499983,6.4394082612499988,7.9245390822727524,7.9245390822727542,7.9245390822727533,7.9245390822727542,7.9245390822727533,7.9245390822727533,7.7040643280932226,7.5428740510054375,7.4288216250548311,7.2918533006053305,6.8725383217574079,6.1092320442362009,5.1199079506909486,4.3311546587347163,3.9042756106600804,3.3236133815912274,2.3853568935530132,0.84162987310065895,0.50688730032510243,0.21674969820259962,0]
[118,null,null,null,"Wind Onshore","(Bestand)",{"$f":"G103","v":4.1869800800000005},{"$f":"H103","v":4.4946196810000005},4.3533828439027991,5.3593675109834491,6.1037070259736002,6.0139168669547871,5.9784568806193468,5.9311768988387614,5.8720769216130293,5.7072762129233041,5.5322549090503328,5.2442237337911122,4.8907078366197974,4.5021302757619548,4.1498757420585815,3.8471909163520843,3.6009016566231895,3.362416669808018,2.9646729463510622,2.755600394248884,2.3480851114899872,1.9718168299157017,1.4793229511201422,0.78191609611789203,0.48002531726640046,0]
[119,null,null,null,"Wind Offshore","(Bestand)",{"$f":"G104","v":9.8100000000000007E-2},0.17201868399999998,0.21721885938639998,0.47161680655509985,1.4138436736538,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.70779873025242745,0.67015409610936971,0.5886254876290351,0.54948030085984612,0.41959031199187452,0.18563002464811498,0.13008602678610678,0.12996373387338628,0.12978628925492908,0.12428980987762621,0.1175033883274389,0.10084376585622522,8.893242401487135E-2,5.5540165577103229E-2,0]
[120,null,null,null,"Solar","(Bestand)",{"$f":"G105","v":3.8826109599999996},8.0206210149999997,8.7892939436962809,10.302513792381449,10.72971006440835,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8743231184046909,9.8339025269570541,9.7918998861958393,9.7368305315089039,9.4203080911896588,8.9956933481227033,8.6231614633896339,8.0972890432583959,7.306332544077935,5.6871387273907796,3.344398325548267,1.5096140003144618,0.41258647705966345,0.12207424266830157,0]
[121,null,null,null,"Sonstige",null,{"$f":"G106+G107+G109","v":0},{"$f":"H106+H107+H109","v":0},0,0,0,5.0662827674012607E-3,1.3186290248866502E-2,1.7999421432432786E-2,2.4355284622221786E-2,3.2270787148832629E-2,4.1969492809849004E-2,5.1434315418788623E-2,6.0614349063317481E-2,7.2727217152488421E-2,8.1965133737054191E-2,9.503142234390001E-2,0.11439426169527625,0.13315579735704691,0.15135120529810031,0.1690111571825163,0.18616300391375423,0.20283158590899816,0.21903976590511209,0.23480878516790371,0.25015850952540669,0.26510760580994031]
[122,null,null,null,"Biomasse",null,{"$f":"G108","v":0},{"$f":"H108","v":0},0,0,0,6.165387753310045E-3,8.9583031629723017E-2,0.25943897658720805,0.48915970310802576,0.70213241903860868,0.84504555292477301,0.92458583051747945,0.95151504566818879,0.9809062526982254,1.0118825261156994,1.1034604905419274,1.2540744168056879,1.4031706838465055,1.5507570490902882,1.6968427563838586,1.8414378515536616,1.9845528214045871,2.1261983911161906,2.2663854046990157,2.4051247515166621,2.544159336026123]
[123,null,null,null,"Wind Onshore",null,{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0.25824047790266758,0.86163566665726365,1.5769745438153082,2.1762658500619687,2.5010287755690479,2.6937078280105395,2.8894740470168871,3.1215383633613656,3.4241735925219277,3.7646358550586103,4.112034890068057,4.4642723351423408,4.815269371456866,5.1625558864581569,5.5049173050237403,5.8416837826992607,6.1724556935092041,6.4969803049113475,6.8150903005497021,7.126670692337604,7.4350663439294866]
[124,null,null,null,"Wind Offshore",null,{"$f":"G111","v":0},0,0,0,0,0.67484117222446816,1.595660774403558,2.2899451881278705,2.9894450167844067,3.6571965889350713,4.0725038868555838,4.0603941268555834,4.1327959126221261,4.2591509236039302,4.3434933766847115,4.7212337824297368,4.8311866658409395,4.4183554936187672,4.5916327884296679,4.5170009461571787,4.9855296407382355,5.4654409469373793,5.9639935794025147,6.4639392326599019,6.6581977146458744,6.7302164749630045]
[125,null,null,null,"Solar",null,{"$f":"G112","v":0},0,0,0,0,5.7371682977840226E-2,0.16225738189777181,0.34895989406318745,0.55004321202423068,0.81044467412997812,1.109308490538373,1.4309876212941237,1.7425752499857992,2.0174420875237531,2.284017295475961,2.5421571072475038,2.7926989152090935,3.0359022936274593,3.2719865000280679,3.5011203803201427,3.7235051290607428,3.9395090580576495,4.1491622089262927,4.3522801508152744,4.5490815182808735,4.7404087965747541]
[126]
[127]
[128]
[129]
[130,null,null,null,null,"Zahlungen für Abbildung (nominal oder real, je nach Schalterstellung) [Mrd EUR  / a]"]
[131,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,null,"v2.1.43"]
[132,null,null,null,"Sonstige","(Bestand)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",G116,G86)","v":0.54889440999999994},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H116,H86)","v":0.18980264099999999},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I116,I86)","v":0.48820272557425998},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J116,J86)","v":0.61301588725074996},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K116,K86)","v":0.60642435829859997},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L116,L86)","v":0.73447194826254969},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M116,M86)","v":0.73447194826254969},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N116,N86)","v":0.73447194826254969},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O116,O86)","v":0.73447194826254969},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P116,P86)","v":0.73447194826254969},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q116,Q86)","v":0.73447194826254969},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R116,R86)","v":0.71244427810650712},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S116,S86)","v":0.70503788340212292},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T116,T86)","v":0.68617481858120644},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U116,U86)","v":0.66466866205843744},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V116,V86)","v":0.64463301785603477},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W116,W86)","v":0.64237580865388666},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X116,X86)","v":0.64055530761048152},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y116,Y86)","v":0.64028073158224896},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z116,Z86)","v":0.64005216266779397},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA116,AA86)","v":0.58105307518943095},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB116,AB86)","v":0.54378836761166227},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC116,AC86)","v":0.50896570919824857},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD116,AD86)","v":0.47192068473533527},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE116,AE86)","v":0.40858053479627798},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF116,AF86)","v":0.39783057582039583},null,"v2.1.43"]
[133,null,null,null,"Biomasse","(Bestand)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",G117,G87)","v":3.9508552800000003},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H117,H87)","v":4.2497729089999998},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I117,I87)","v":5.0895666185599993},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J117,J87)","v":6.0503774180499983},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K117,K87)","v":6.4394082612499988},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L117,L87)","v":7.9245390822727524},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M117,M87)","v":7.9245390822727542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N117,N87)","v":7.9245390822727533},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O117,O87)","v":7.9245390822727542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P117,P87)","v":7.9245390822727533},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q117,Q87)","v":7.9245390822727533},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R117,R87)","v":7.7040643280932226},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S117,S87)","v":7.5428740510054375},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T117,T87)","v":7.4288216250548311},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U117,U87)","v":7.2918533006053305},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V117,V87)","v":6.8725383217574079},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W117,W87)","v":6.1092320442362009},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X117,X87)","v":5.1199079506909486},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y117,Y87)","v":4.3311546587347163},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z117,Z87)","v":3.9042756106600804},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA117,AA87)","v":3.3236133815912274},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB117,AB87)","v":2.3853568935530132},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC117,AC87)","v":0.84162987310065895},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD117,AD87)","v":0.50688730032510243},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE117,AE87)","v":0.21674969820259962},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF117,AF87)","v":0},null,"v2.1.43"]
[134,null,null,null,"Wind Onshore","(Bestand)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",G118,G88)","v":4.1869800800000005},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H118,H88)","v":4.4946196810000005},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I118,I88)","v":4.3533828439027991},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J118,J88)","v":5.3593675109834491},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K118,K88)","v":6.1037070259736002},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L118,L88)","v":6.0139168669547871},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M118,M88)","v":5.9784568806193468},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N118,N88)","v":5.9311768988387614},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O118,O88)","v":5.8720769216130293},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P118,P88)","v":5.7072762129233041},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q118,Q88)","v":5.5322549090503328},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R118,R88)","v":5.2442237337911122},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S118,S88)","v":4.8907078366197974},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T118,T88)","v":4.5021302757619548},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U118,U88)","v":4.1498757420585815},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V118,V88)","v":3.8471909163520843},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W118,W88)","v":3.6009016566231895},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X118,X88)","v":3.362416669808018},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y118,Y88)","v":2.9646729463510622},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z118,Z88)","v":2.755600394248884},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA118,AA88)","v":2.3480851114899872},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB118,AB88)","v":1.9718168299157017},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC118,AC88)","v":1.4793229511201422},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD118,AD88)","v":0.78191609611789203},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE118,AE88)","v":0.48002531726640046},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF118,AF88)","v":0},null,"v2.1.43"]
[135,null,null,null,"Wind Offshore","(Bestand)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",G119,G89)","v":9.8100000000000007E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H119,H89)","v":0.17201868399999998},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I119,I89)","v":0.21721885938639998},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J119,J89)","v":0.47161680655509985},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K119,K89)","v":1.4138436736538},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L119,L89)","v":0.72095677622526411},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M119,M89)","v":0.72095677622526411},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N119,N89)","v":0.72095677622526411},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O119,O89)","v":0.72095677622526411},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P119,P89)","v":0.72095677622526411},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q119,Q89)","v":0.72095677622526411},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R119,R89)","v":0.70779873025242745},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S119,S89)","v":0.67015409610936971},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T119,T89)","v":0.5886254876290351},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U119,U89)","v":0.54948030085984612},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V119,V89)","v":0.41959031199187452},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W119,W89)","v":0.18563002464811498},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X119,X89)","v":0.13008602678610678},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y119,Y89)","v":0.12996373387338628},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z119,Z89)","v":0.12978628925492908},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA119,AA89)","v":0.12428980987762621},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB119,AB89)","v":0.1175033883274389},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC119,AC89)","v":0.10084376585622522},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD119,AD89)","v":8.893242401487135E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE119,AE89)","v":5.5540165577103229E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF119,AF89)","v":0},null,"v2.1.43"]
[136,null,null,null,"Solar","(Bestand)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",G120,G90)","v":3.8826109599999996},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H120,H90)","v":8.0206210149999997},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I120,I90)","v":8.7892939436962809},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J120,J90)","v":10.302513792381449},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K120,K90)","v":10.72971006440835},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L120,L90)","v":9.8992046007707302},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M120,M90)","v":9.8992046007707302},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N120,N90)","v":9.8992046007707302},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O120,O90)","v":9.8992046007707302},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P120,P90)","v":9.8992046007707302},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q120,Q90)","v":9.8992046007707302},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R120,R90)","v":9.8743231184046909},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S120,S90)","v":9.8339025269570541},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T120,T90)","v":9.7918998861958393},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U120,U90)","v":9.7368305315089039},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V120,V90)","v":9.4203080911896588},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W120,W90)","v":8.9956933481227033},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X120,X90)","v":8.6231614633896339},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y120,Y90)","v":8.0972890432583959},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z120,Z90)","v":7.306332544077935},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA120,AA90)","v":5.6871387273907796},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB120,AB90)","v":3.344398325548267},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC120,AC90)","v":1.5096140003144618},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD120,AD90)","v":0.41258647705966345},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE120,AE90)","v":0.12207424266830157},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF120,AF90)","v":0},null,"v2.1.43"]
[137,null,null,null,"Sonstige",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",G121,G91)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H121,H91)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I121,I91)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J121,J91)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K121,K91)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L121,L91)","v":5.0662827674012607E-3},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M121,M91)","v":1.3186290248866502E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N121,N91)","v":1.7999421432432786E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O121,O91)","v":2.4355284622221786E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P121,P91)","v":3.2270787148832629E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q121,Q91)","v":4.1969492809849004E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R121,R91)","v":5.1434315418788623E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S121,S91)","v":6.0614349063317481E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T121,T91)","v":7.2727217152488421E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U121,U91)","v":8.1965133737054191E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V121,V91)","v":9.503142234390001E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W121,W91)","v":0.11439426169527625},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X121,X91)","v":0.13315579735704691},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y121,Y91)","v":0.15135120529810031},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z121,Z91)","v":0.1690111571825163},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA121,AA91)","v":0.18616300391375423},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB121,AB91)","v":0.20283158590899816},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC121,AC91)","v":0.21903976590511209},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD121,AD91)","v":0.23480878516790371},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE121,AE91)","v":0.25015850952540669},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF121,AF91)","v":0.26510760580994031},null,"v2.1.43"]
[138,null,null,null,"Biomasse",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",G122,G92)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H122,H92)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I122,I92)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J122,J92)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K122,K92)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L122,L92)","v":6.165387753310045E-3},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M122,M92)","v":8.9583031629723017E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N122,N92)","v":0.25943897658720805},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O122,O92)","v":0.48915970310802576},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P122,P92)","v":0.70213241903860868},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q122,Q92)","v":0.84504555292477301},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R122,R92)","v":0.92458583051747945},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S122,S92)","v":0.95151504566818879},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T122,T92)","v":0.9809062526982254},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U122,U92)","v":1.0118825261156994},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V122,V92)","v":1.1034604905419274},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W122,W92)","v":1.2540744168056879},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X122,X92)","v":1.4031706838465055},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y122,Y92)","v":1.5507570490902882},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z122,Z92)","v":1.6968427563838586},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA122,AA92)","v":1.8414378515536616},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB122,AB92)","v":1.9845528214045871},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC122,AC92)","v":2.1261983911161906},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD122,AD92)","v":2.2663854046990157},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE122,AE92)","v":2.4051247515166621},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF122,AF92)","v":2.544159336026123},null,"v2.1.43"]
[139,null,null,null,"Wind Onshore",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",G123,G93)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H123,H93)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I123,I93)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J123,J93)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K123,K93)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L123,L93)","v":0.25824047790266758},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M123,M93)","v":0.86163566665726365},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N123,N93)","v":1.5769745438153082},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O123,O93)","v":2.1762658500619687},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P123,P93)","v":2.5010287755690479},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q123,Q93)","v":2.6937078280105395},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R123,R93)","v":2.8894740470168871},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S123,S93)","v":3.1215383633613656},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T123,T93)","v":3.4241735925219277},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U123,U93)","v":3.7646358550586103},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V123,V93)","v":4.112034890068057},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W123,W93)","v":4.4642723351423408},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X123,X93)","v":4.815269371456866},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y123,Y93)","v":5.1625558864581569},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z123,Z93)","v":5.5049173050237403},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA123,AA93)","v":5.8416837826992607},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB123,AB93)","v":6.1724556935092041},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC123,AC93)","v":6.4969803049113475},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD123,AD93)","v":6.8150903005497021},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE123,AE93)","v":7.126670692337604},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF123,AF93)","v":7.4350663439294866},null,"v2.1.43"]
[140,null,null,null,"Wind Offshore",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",G124,G94)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H124,H94)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I124,I94)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J124,J94)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K124,K94)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L124,L94)","v":0.67484117222446816},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M124,M94)","v":1.595660774403558},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N124,N94)","v":2.2899451881278705},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O124,O94)","v":2.9894450167844067},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P124,P94)","v":3.6571965889350713},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q124,Q94)","v":4.0725038868555838},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R124,R94)","v":4.0603941268555834},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S124,S94)","v":4.1327959126221261},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T124,T94)","v":4.2591509236039302},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U124,U94)","v":4.3434933766847115},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V124,V94)","v":4.7212337824297368},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W124,W94)","v":4.8311866658409395},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X124,X94)","v":4.4183554936187672},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y124,Y94)","v":4.5916327884296679},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z124,Z94)","v":4.5170009461571787},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA124,AA94)","v":4.9855296407382355},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB124,AB94)","v":5.4654409469373793},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC124,AC94)","v":5.9639935794025147},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD124,AD94)","v":6.4639392326599019},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE124,AE94)","v":6.6581977146458744},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF124,AF94)","v":6.7302164749630045},null,"v2.1.43"]
[141,null,null,null,"Solar",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",G125,G95)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H125,H95)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I125,I95)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J125,J95)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K125,K95)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L125,L95)","v":5.7371682977840226E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M125,M95)","v":0.16225738189777181},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N125,N95)","v":0.34895989406318745},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O125,O95)","v":0.55004321202423068},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P125,P95)","v":0.81044467412997812},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q125,Q95)","v":1.109308490538373},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R125,R95)","v":1.4309876212941237},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S125,S95)","v":1.7425752499857992},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T125,T95)","v":2.0174420875237531},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U125,U95)","v":2.284017295475961},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V125,V95)","v":2.5421571072475038},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W125,W95)","v":2.7926989152090935},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X125,X95)","v":3.0359022936274593},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y125,Y95)","v":3.2719865000280679},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z125,Z95)","v":3.5011203803201427},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA125,AA95)","v":3.7235051290607428},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB125,AB95)","v":3.9395090580576495},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC125,AC95)","v":4.1491622089262927},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD125,AD95)","v":4.3522801508152744},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE125,AE95)","v":4.5490815182808735},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF125,AF95)","v":4.7404087965747541},null,"v2.1.43"]
[142]
[143]
[144]
[145,null,null,null,null,"Brutto-Zubau (kleine aggregiert) [GW/a]"]
[146,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[147,null,null,null,null,"Sonstige",{"$f":"'MOD-Berechnungen'!F56+'MOD-Berechnungen'!F57+'MOD-Berechnungen'!F59","v":0.12954600000000022},{"$f":"'MOD-Berechnungen'!G56+'MOD-Berechnungen'!G57+'MOD-Berechnungen'!G59","v":0.10471489999999974},{"$f":"'MOD-Berechnungen'!H56+'MOD-Berechnungen'!H57+'MOD-Berechnungen'!H59","v":7.042649999999992E-2},{"$f":"'MOD-Berechnungen'!I56+'MOD-Berechnungen'!I57+'MOD-Berechnungen'!I59","v":9.3620800000000282E-2},{"$f":"'MOD-Berechnungen'!J56+'MOD-Berechnungen'!J57+'MOD-Berechnungen'!J59","v":3.7300000000000041E-3},{"$f":"'MOD-Berechnungen'!K56+'MOD-Berechnungen'!K57+'MOD-Berechnungen'!K59","v":0.33660678499999952},{"$f":"'MOD-Berechnungen'!L56+'MOD-Berechnungen'!L57+'MOD-Berechnungen'!L59","v":3.0717774999999795E-2},{"$f":"'MOD-Berechnungen'!M56+'MOD-Berechnungen'!M57+'MOD-Berechnungen'!M59","v":9.1000000000000004E-3},{"$f":"'MOD-Berechnungen'!N56+'MOD-Berechnungen'!N57+'MOD-Berechnungen'!N59","v":2.5999999999999999E-2},{"$f":"'MOD-Berechnungen'!O56+'MOD-Berechnungen'!O57+'MOD-Berechnungen'!O59","v":2.3000000000000003E-2},{"$f":"'MOD-Berechnungen'!P56+'MOD-Berechnungen'!P57+'MOD-Berechnungen'!P59","v":0.02},{"$f":"'MOD-Berechnungen'!Q56+'MOD-Berechnungen'!Q57+'MOD-Berechnungen'!Q59","v":1.4999999999999999E-2},{"$f":"'MOD-Berechnungen'!R56+'MOD-Berechnungen'!R57+'MOD-Berechnungen'!R59","v":0.02},{"$f":"'MOD-Berechnungen'!S56+'MOD-Berechnungen'!S57+'MOD-Berechnungen'!S59","v":0.02},{"$f":"'MOD-Berechnungen'!T56+'MOD-Berechnungen'!T57+'MOD-Berechnungen'!T59","v":1.4999999999999999E-2},{"$f":"'MOD-Berechnungen'!U56+'MOD-Berechnungen'!U57+'MOD-Berechnungen'!U59","v":3.3000000000000002E-2},{"$f":"'MOD-Berechnungen'!V56+'MOD-Berechnungen'!V57+'MOD-Berechnungen'!V59","v":3.3000000000000002E-2},{"$f":"'MOD-Berechnungen'!W56+'MOD-Berechnungen'!W57+'MOD-Berechnungen'!W59","v":3.3000000000000002E-2},{"$f":"'MOD-Berechnungen'!X56+'MOD-Berechnungen'!X57+'MOD-Berechnungen'!X59","v":3.3000000000000002E-2},{"$f":"'MOD-Berechnungen'!Y56+'MOD-Berechnungen'!Y57+'MOD-Berechnungen'!Y59","v":3.3000000000000002E-2},{"$f":"'MOD-Berechnungen'!Z56+'MOD-Berechnungen'!Z57+'MOD-Berechnungen'!Z59","v":3.3000000000000002E-2},{"$f":"'MOD-Berechnungen'!AA56+'MOD-Berechnungen'!AA57+'MOD-Berechnungen'!AA59","v":3.3000000000000002E-2},{"$f":"'MOD-Berechnungen'!AB56+'MOD-Berechnungen'!AB57+'MOD-Berechnungen'!AB59","v":3.3000000000000002E-2},{"$f":"'MOD-Berechnungen'!AC56+'MOD-Berechnungen'!AC57+'MOD-Berechnungen'!AC59","v":3.3000000000000002E-2},{"$f":"'MOD-Berechnungen'!AD56+'MOD-Berechnungen'!AD57+'MOD-Berechnungen'!AD59","v":3.3000000000000002E-2},{"$f":"'MOD-Berechnungen'!AE56+'MOD-Berechnungen'!AE57+'MOD-Berechnungen'!AE59","v":3.3000000000000002E-2}]
[148,null,null,null,null,"Biomasse",{"$f":"'MOD-Berechnungen'!F58","v":0.54100080000000128},{"$f":"'MOD-Berechnungen'!G58","v":0.92484900000000014},{"$f":"'MOD-Berechnungen'!H58","v":0.2370309999999996},{"$f":"'MOD-Berechnungen'!I58","v":0.21040099999999845},{"$f":"'MOD-Berechnungen'!J58","v":0.63719819999999994},{"$f":"'MOD-Berechnungen'!K58","v":1.2571299999999432E-2},{"$f":"'MOD-Berechnungen'!L58","v":0.15215899999999888},{"$f":"'MOD-Berechnungen'!M58","v":0.221},{"$f":"'MOD-Berechnungen'!N58","v":0.33500000000000002},{"$f":"'MOD-Berechnungen'!O58","v":0.19500000000000001},{"$f":"'MOD-Berechnungen'!P58","v":0.17599999999999999},{"$f":"'MOD-Berechnungen'!Q58","v":3.2000000000000001E-2},{"$f":"'MOD-Berechnungen'!R58","v":3.6999999999999998E-2},{"$f":"'MOD-Berechnungen'!S58","v":0.04},{"$f":"'MOD-Berechnungen'!T58","v":4.2999999999999997E-2},{"$f":"'MOD-Berechnungen'!U58","v":0.2},{"$f":"'MOD-Berechnungen'!V58","v":0.2},{"$f":"'MOD-Berechnungen'!W58","v":0.2},{"$f":"'MOD-Berechnungen'!X58","v":0.2},{"$f":"'MOD-Berechnungen'!Y58","v":0.2},{"$f":"'MOD-Berechnungen'!Z58","v":0.2},{"$f":"'MOD-Berechnungen'!AA58","v":0.2},{"$f":"'MOD-Berechnungen'!AB58","v":0.2},{"$f":"'MOD-Berechnungen'!AC58","v":0.2},{"$f":"'MOD-Berechnungen'!AD58","v":0.2},{"$f":"'MOD-Berechnungen'!AE58","v":0.2}]
[149,null,null,null,null,"Wind Onshore",{"$f":"'MOD-Berechnungen'!F60","v":1.4349999999999989},{"$f":"'MOD-Berechnungen'!G60","v":1.8959999999999988},{"$f":"'MOD-Berechnungen'!H60","v":2.2069999999999994},{"$f":"'MOD-Berechnungen'!I60","v":2.9129999999999994},{"$f":"'MOD-Berechnungen'!J60","v":4.2570000000000032},{"$f":"'MOD-Berechnungen'!K60","v":3.536},{"$f":"'MOD-Berechnungen'!L60","v":4.625},{"$f":"'MOD-Berechnungen'!M60","v":5.2309999999999999},{"$f":"'MOD-Berechnungen'!N60","v":3.4460000000000002},{"$f":"'MOD-Berechnungen'!O60","v":1.5},{"$f":"'MOD-Berechnungen'!P60","v":1.5},{"$f":"'MOD-Berechnungen'!Q60","v":1.5},{"$f":"'MOD-Berechnungen'!R60","v":2},{"$f":"'MOD-Berechnungen'!S60","v":2.5},{"$f":"'MOD-Berechnungen'!T60","v":2.5},{"$f":"'MOD-Berechnungen'!U60","v":2.5},{"$f":"'MOD-Berechnungen'!V60","v":2.5},{"$f":"'MOD-Berechnungen'!W60","v":2.5},{"$f":"'MOD-Berechnungen'!X60","v":2.5},{"$f":"'MOD-Berechnungen'!Y60","v":2.5},{"$f":"'MOD-Berechnungen'!Z60","v":2.5},{"$f":"'MOD-Berechnungen'!AA60","v":2.5},{"$f":"'MOD-Berechnungen'!AB60","v":2.5},{"$f":"'MOD-Berechnungen'!AC60","v":2.5},{"$f":"'MOD-Berechnungen'!AD60","v":2.5},{"$f":"'MOD-Berechnungen'!AE60","v":2.5}]
[150,null,null,null,null,"Wind Offshore",{"$f":"'MOD-Berechnungen'!F61","v":4.4999999999999998E-2},{"$f":"'MOD-Berechnungen'!G61","v":0.108},{"$f":"'MOD-Berechnungen'!H61","v":9.2299999999999993E-2},{"$f":"'MOD-Berechnungen'!I61","v":0.24},{"$f":"'MOD-Berechnungen'!J61","v":0.47770000000000001},{"$f":"'MOD-Berechnungen'!K61","v":2.2849999999999997},{"$f":"'MOD-Berechnungen'!L61","v":0.81799999999999995},{"$f":"'MOD-Berechnungen'!M61","v":1.306},{"$f":"'MOD-Berechnungen'!N61","v":0.95},{"$f":"'MOD-Berechnungen'!O61","v":1.409},{"$f":"'MOD-Berechnungen'!P61","v":0},{"$f":"'MOD-Berechnungen'!Q61","v":0},{"$f":"'MOD-Berechnungen'!R61","v":0.57199999999999995},{"$f":"'MOD-Berechnungen'!S61","v":0.5},{"$f":"'MOD-Berechnungen'!T61","v":1.996},{"$f":"'MOD-Berechnungen'!U61","v":1.6},{"$f":"'MOD-Berechnungen'!V61","v":1.6},{"$f":"'MOD-Berechnungen'!W61","v":1.6},{"$f":"'MOD-Berechnungen'!X61","v":1.6},{"$f":"'MOD-Berechnungen'!Y61","v":1.6},{"$f":"'MOD-Berechnungen'!Z61","v":1.6},{"$f":"'MOD-Berechnungen'!AA61","v":1.6},{"$f":"'MOD-Berechnungen'!AB61","v":1.6},{"$f":"'MOD-Berechnungen'!AC61","v":1.6},{"$f":"'MOD-Berechnungen'!AD61","v":1.6},{"$f":"'MOD-Berechnungen'!AE61","v":1.6}]
[151,null,null,null,null,"Solar",{"$f":"'MOD-Berechnungen'!F62","v":7.3779999999999983},{"$f":"'MOD-Berechnungen'!G62","v":7.4849999999999994},{"$f":"'MOD-Berechnungen'!H62","v":7.6040000000000028},{"$f":"'MOD-Berechnungen'!I62","v":3.304000000000002},{"$f":"'MOD-Berechnungen'!J62","v":0.7958877419999979},{"$f":"'MOD-Berechnungen'!K62","v":1.498},{"$f":"'MOD-Berechnungen'!L62","v":1.5249999999999999},{"$f":"'MOD-Berechnungen'!M62","v":2.2440000000000002},{"$f":"'MOD-Berechnungen'!N62","v":2.4039999999999999},{"$f":"'MOD-Berechnungen'!O62","v":2.6869999999999998},{"$f":"'MOD-Berechnungen'!P62","v":3.9910000000000001},{"$f":"'MOD-Berechnungen'!Q62","v":4.7530000000000001},{"$f":"'MOD-Berechnungen'!R62","v":4.0209999999999999},{"$f":"'MOD-Berechnungen'!S62","v":4},{"$f":"'MOD-Berechnungen'!T62","v":4},{"$f":"'MOD-Berechnungen'!U62","v":4},{"$f":"'MOD-Berechnungen'!V62","v":4},{"$f":"'MOD-Berechnungen'!W62","v":4},{"$f":"'MOD-Berechnungen'!X62","v":4},{"$f":"'MOD-Berechnungen'!Y62","v":4},{"$f":"'MOD-Berechnungen'!Z62","v":4},{"$f":"'MOD-Berechnungen'!AA62","v":4},{"$f":"'MOD-Berechnungen'!AB62","v":4},{"$f":"'MOD-Berechnungen'!AC62","v":4},{"$f":"'MOD-Berechnungen'!AD62","v":4},{"$f":"'MOD-Berechnungen'!AE62","v":4}]
[152]
[153,null,null,null,null,"Netto-Zubau (kleine aggregiert) [GW/a]"]
[154,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[155,null,null,null,null,"Sonstige",{"$f":"'MOD-Berechnungen'!F199+'MOD-Berechnungen'!F200+'MOD-Berechnungen'!F202","v":0.10599999999999994},{"$f":"'MOD-Berechnungen'!G199+'MOD-Berechnungen'!G200+'MOD-Berechnungen'!G202","v":8.2999999999999866E-2},{"$f":"'MOD-Berechnungen'!H199+'MOD-Berechnungen'!H200+'MOD-Berechnungen'!H202","v":4.8800000000000045E-2},{"$f":"'MOD-Berechnungen'!I199+'MOD-Berechnungen'!I200+'MOD-Berechnungen'!I202","v":7.3320000000000163E-2},{"$f":"'MOD-Berechnungen'!J199+'MOD-Berechnungen'!J200+'MOD-Berechnungen'!J202","v":-1.7142300000000062E-2},{"$f":"'MOD-Berechnungen'!K199+'MOD-Berechnungen'!K200+'MOD-Berechnungen'!K202","v":0.33660678499999952},{"$f":"'MOD-Berechnungen'!L199+'MOD-Berechnungen'!L200+'MOD-Berechnungen'!L202","v":3.0717774999999795E-2},{"$f":"'MOD-Berechnungen'!M199+'MOD-Berechnungen'!M200+'MOD-Berechnungen'!M202","v":9.1000000000000004E-3},{"$f":"'MOD-Berechnungen'!N199+'MOD-Berechnungen'!N200+'MOD-Berechnungen'!N202","v":2.5999999999999999E-2},{"$f":"'MOD-Berechnungen'!O199+'MOD-Berechnungen'!O200+'MOD-Berechnungen'!O202","v":2.3000000000000003E-2},{"$f":"'MOD-Berechnungen'!P199+'MOD-Berechnungen'!P200+'MOD-Berechnungen'!P202","v":0.02},{"$f":"'MOD-Berechnungen'!Q199+'MOD-Berechnungen'!Q200+'MOD-Berechnungen'!Q202","v":-0.16265019999999991},{"$f":"'MOD-Berechnungen'!R199+'MOD-Berechnungen'!R200+'MOD-Berechnungen'!R202","v":-3.3037000000000004E-2},{"$f":"'MOD-Berechnungen'!S199+'MOD-Berechnungen'!S200+'MOD-Berechnungen'!S202","v":-4.270100000000001E-2},{"$f":"'MOD-Berechnungen'!T199+'MOD-Berechnungen'!T200+'MOD-Berechnungen'!T202","v":-6.2915000000000013E-2},{"$f":"'MOD-Berechnungen'!U199+'MOD-Berechnungen'!U200+'MOD-Berechnungen'!U202","v":-3.3617299999999989E-2},{"$f":"'MOD-Berechnungen'!V199+'MOD-Berechnungen'!V200+'MOD-Berechnungen'!V202","v":1.9383000000000004E-2},{"$f":"'MOD-Berechnungen'!W199+'MOD-Berechnungen'!W200+'MOD-Berechnungen'!W202","v":2.4464E-2},{"$f":"'MOD-Berechnungen'!X199+'MOD-Berechnungen'!X200+'MOD-Berechnungen'!X202","v":2.1484999999999997E-2},{"$f":"'MOD-Berechnungen'!Y199+'MOD-Berechnungen'!Y200+'MOD-Berechnungen'!Y202","v":2.7296000000000001E-2},{"$f":"'MOD-Berechnungen'!Z199+'MOD-Berechnungen'!Z200+'MOD-Berechnungen'!Z202","v":-9.1534619999999831E-2},{"$f":"'MOD-Berechnungen'!AA199+'MOD-Berechnungen'!AA200+'MOD-Berechnungen'!AA202","v":-6.1270190000000162E-2},{"$f":"'MOD-Berechnungen'!AB199+'MOD-Berechnungen'!AB200+'MOD-Berechnungen'!AB202","v":-4.9644749999999793E-2},{"$f":"'MOD-Berechnungen'!AC199+'MOD-Berechnungen'!AC200+'MOD-Berechnungen'!AC202","v":-2.711535000000025E-2},{"$f":"'MOD-Berechnungen'!AD199+'MOD-Berechnungen'!AD200+'MOD-Berechnungen'!AD202","v":-8.7350339999999901E-2},{"$f":"'MOD-Berechnungen'!AE199+'MOD-Berechnungen'!AE200+'MOD-Berechnungen'!AE202","v":-0.30360678499999949}]
[156,null,null,null,null,"Biomasse",{"$f":"'MOD-Berechnungen'!F201","v":0.54100000000000081},{"$f":"'MOD-Berechnungen'!G201","v":0.92300000000000015},{"$f":"'MOD-Berechnungen'!H201","v":0.23699999999999971},{"$f":"'MOD-Berechnungen'!I201","v":0.18199999999999966},{"$f":"'MOD-Berechnungen'!J201","v":0.62599919999999865},{"$f":"'MOD-Berechnungen'!K201","v":1.2571299999999432E-2},{"$f":"'MOD-Berechnungen'!L201","v":0.15215899999999888},{"$f":"'MOD-Berechnungen'!M201","v":0.221},{"$f":"'MOD-Berechnungen'!N201","v":0.33500000000000002},{"$f":"'MOD-Berechnungen'!O201","v":0.19500000000000001},{"$f":"'MOD-Berechnungen'!P201","v":0.17599999999999999},{"$f":"'MOD-Berechnungen'!Q201","v":-0.37911535999999924},{"$f":"'MOD-Berechnungen'!R201","v":-0.15123380000000167},{"$f":"'MOD-Berechnungen'!S201","v":-0.10024915999999887},{"$f":"'MOD-Berechnungen'!T201","v":-0.18895835000000022},{"$f":"'MOD-Berechnungen'!U201","v":-0.37250698999999993},{"$f":"'MOD-Berechnungen'!V201","v":-0.49573850000000003},{"$f":"'MOD-Berechnungen'!W201","v":-0.64800203000000089},{"$f":"'MOD-Berechnungen'!X201","v":-0.4404923999999994},{"$f":"'MOD-Berechnungen'!Y201","v":-0.15727639999999993},{"$f":"'MOD-Berechnungen'!Z201","v":-0.25520799999999938},{"$f":"'MOD-Berechnungen'!AA201","v":-0.43709159999999975},{"$f":"'MOD-Berechnungen'!AB201","v":-0.85617406000000029},{"$f":"'MOD-Berechnungen'!AC201","v":-0.13386470000000006},{"$f":"'MOD-Berechnungen'!AD201","v":-5.6353910000000063E-2},{"$f":"'MOD-Berechnungen'!AE201","v":0.18742870000000059}]
[157,null,null,null,null,"Wind Onshore",{"$f":"'MOD-Berechnungen'!F203","v":1.379999999999999},{"$f":"'MOD-Berechnungen'!G203","v":1.8449999999999989},{"$f":"'MOD-Berechnungen'!H203","v":2.1389999999999993},{"$f":"'MOD-Berechnungen'!I203","v":2.7609999999999992},{"$f":"'MOD-Berechnungen'!J203","v":3.9650000000000034},{"$f":"'MOD-Berechnungen'!K203","v":3.536},{"$f":"'MOD-Berechnungen'!L203","v":4.3249999999999957},{"$f":"'MOD-Berechnungen'!M203","v":4.8310000000000013},{"$f":"'MOD-Berechnungen'!N203","v":2.9460000000000002},{"$f":"'MOD-Berechnungen'!O203","v":0.89999999999999858},{"$f":"'MOD-Berechnungen'!P203","v":0.80000000000000426},{"$f":"'MOD-Berechnungen'!Q203","v":-0.30579311000000331},{"$f":"'MOD-Berechnungen'!R203","v":-0.5936737999999977},{"$f":"'MOD-Berechnungen'!S203","v":-0.55020309000000012},{"$f":"'MOD-Berechnungen'!T203","v":-0.21786799999999928},{"$f":"'MOD-Berechnungen'!U203","v":0.44622899999999888},{"$f":"'MOD-Berechnungen'!V203","v":0.68595649999999964},{"$f":"'MOD-Berechnungen'!W203","v":0.27016200000000268},{"$f":"'MOD-Berechnungen'!X203","v":0.81375379999999709},{"$f":"'MOD-Berechnungen'!Y203","v":1.7281359999999992},{"$f":"'MOD-Berechnungen'!Z203","v":-0.19933991999999989},{"$f":"'MOD-Berechnungen'!AA203","v":1.0733403500000005},{"$f":"'MOD-Berechnungen'!AB203","v":0.62351773999999871},{"$f":"'MOD-Berechnungen'!AC203","v":7.8875470000000725E-2},{"$f":"'MOD-Berechnungen'!AD203","v":-0.53243178999999952},{"$f":"'MOD-Berechnungen'!AE203","v":-1.036}]
[158,null,null,null,null,"Wind Offshore",{"$f":"'MOD-Berechnungen'!F204","v":4.4999999999999998E-2},{"$f":"'MOD-Berechnungen'!G204","v":0.108},{"$f":"'MOD-Berechnungen'!H204","v":9.2299999999999993E-2},{"$f":"'MOD-Berechnungen'!I204","v":0.24},{"$f":"'MOD-Berechnungen'!J204","v":0.47770000000000001},{"$f":"'MOD-Berechnungen'!K204","v":2.2849999999999997},{"$f":"'MOD-Berechnungen'!L204","v":0.81799999999999995},{"$f":"'MOD-Berechnungen'!M204","v":1.306},{"$f":"'MOD-Berechnungen'!N204","v":0.95},{"$f":"'MOD-Berechnungen'!O204","v":1.409},{"$f":"'MOD-Berechnungen'!P204","v":0},{"$f":"'MOD-Berechnungen'!Q204","v":0},{"$f":"'MOD-Berechnungen'!R204","v":0.57199999999999995},{"$f":"'MOD-Berechnungen'!S204","v":0.5},{"$f":"'MOD-Berechnungen'!T204","v":1.996},{"$f":"'MOD-Berechnungen'!U204","v":1.6},{"$f":"'MOD-Berechnungen'!V204","v":1.6},{"$f":"'MOD-Berechnungen'!W204","v":1.6},{"$f":"'MOD-Berechnungen'!X204","v":1.6},{"$f":"'MOD-Berechnungen'!Y204","v":1.6},{"$f":"'MOD-Berechnungen'!Z204","v":1.5649999999999999},{"$f":"'MOD-Berechnungen'!AA204","v":1.5550000000000002},{"$f":"'MOD-Berechnungen'!AB204","v":1.4917000000000002},{"$f":"'MOD-Berechnungen'!AC204","v":1.52},{"$f":"'MOD-Berechnungen'!AD204","v":1.36},{"$f":"'MOD-Berechnungen'!AE204","v":-0.68499999999999961}]
[159,null,null,null,null,"Solar",{"$f":"'MOD-Berechnungen'!F205","v":7.3776770249999952},{"$f":"'MOD-Berechnungen'!G205","v":7.4841577890000011},{"$f":"'MOD-Berechnungen'!H205","v":7.6024052650000051},{"$f":"'MOD-Berechnungen'!I205","v":3.3022457810000034},{"$f":"'MOD-Berechnungen'!J205","v":0.79419116499999376},{"$f":"'MOD-Berechnungen'!K205","v":1.498},{"$f":"'MOD-Berechnungen'!L205","v":1.5249999999999999},{"$f":"'MOD-Berechnungen'!M205","v":2.2440000000000002},{"$f":"'MOD-Berechnungen'!N205","v":2.4039999999999999},{"$f":"'MOD-Berechnungen'!O205","v":2.6869999999999998},{"$f":"'MOD-Berechnungen'!P205","v":3.9910000000000001},{"$f":"'MOD-Berechnungen'!Q205","v":4.6791375199999976},{"$f":"'MOD-Berechnungen'!R205","v":3.9123613100000005},{"$f":"'MOD-Berechnungen'!S205","v":3.8897784500000014},{"$f":"'MOD-Berechnungen'!T205","v":3.8575534499999975},{"$f":"'MOD-Berechnungen'!U205","v":3.3439706999999999},{"$f":"'MOD-Berechnungen'!V205","v":3.075397940000002},{"$f":"'MOD-Berechnungen'!W205","v":3.1554050499999988},{"$f":"'MOD-Berechnungen'!X205","v":2.7462488739999955},{"$f":"'MOD-Berechnungen'!Y205","v":2.0204568900000019},{"$f":"'MOD-Berechnungen'!Z205","v":-0.43845984000001437},{"$f":"'MOD-Berechnungen'!AA205","v":-3.5938763400000333},{"$f":"'MOD-Berechnungen'!AB205","v":-4.0003900600000044},{"$f":"'MOD-Berechnungen'!AC205","v":-2.8422938800000237},{"$f":"'MOD-Berechnungen'!AD205","v":0.8643792400000132},{"$f":"'MOD-Berechnungen'!AE205","v":2.5019999999999998}]
[160]
[161]
[162]
[163,null,null,null,null,"Daten für Zubaudiagramm (einzelne Technologie [GW/a]"]
[164,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[165,null,null,null,null,"Ausgleich Rückbau",{"$f":"G167-G166","v":3.2297500000311175E-4},{"$f":"H167-H166","v":8.4221099999837179E-4},1.5947349999976268E-3,1.7542189999986135E-3,1.6965770000041402E-3,0,0,0,0,0,0,7.3862480000002506E-2,0.10863868999999937,0.11022154999999856,0.1424465500000025,0.65602930000000015,0.924602059999998,0.84459495000000118,1.2537511260000045,1.9795431099999981,4.4384598400000144,7.5938763400000333,8.0003900600000044,6.8422938800000237,3.1356207599999868,1.4980000000000002]
[166,null,null,null,null,"Netto-Zubau",{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,G$154-$G$154+2,FALSE)","v":7.3776770249999952},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,H$154-$G$154+2,FALSE)","v":7.4841577890000011},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,I$154-$G$154+2,FALSE)","v":7.6024052650000051},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,J$154-$G$154+2,FALSE)","v":3.3022457810000034},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,K$154-$G$154+2,FALSE)","v":0.79419116499999376},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,L$154-$G$154+2,FALSE)","v":1.498},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,M$154-$G$154+2,FALSE)","v":1.5249999999999999},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,N$154-$G$154+2,FALSE)","v":2.2440000000000002},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,O$154-$G$154+2,FALSE)","v":2.4039999999999999},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,P$154-$G$154+2,FALSE)","v":2.6869999999999998},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,Q$154-$G$154+2,FALSE)","v":3.9910000000000001},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,R$154-$G$154+2,FALSE)","v":4.6791375199999976},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,S$154-$G$154+2,FALSE)","v":3.9123613100000005},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,T$154-$G$154+2,FALSE)","v":3.8897784500000014},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,U$154-$G$154+2,FALSE)","v":3.8575534499999975},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,V$154-$G$154+2,FALSE)","v":3.3439706999999999},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,W$154-$G$154+2,FALSE)","v":3.075397940000002},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,X$154-$G$154+2,FALSE)","v":3.1554050499999988},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,Y$154-$G$154+2,FALSE)","v":2.7462488739999955},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,Z$154-$G$154+2,FALSE)","v":2.0204568900000019},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AA$154-$G$154+2,FALSE)","v":-0.43845984000001437},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AB$154-$G$154+2,FALSE)","v":-3.5938763400000333},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AC$154-$G$154+2,FALSE)","v":-4.0003900600000044},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AD$154-$G$154+2,FALSE)","v":-2.8422938800000237},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AE$154-$G$154+2,FALSE)","v":0.8643792400000132},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AF$154-$G$154+2,FALSE)","v":2.5019999999999998}]
[167,null,null,null,null,"Brutto-Zubau",{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,G$146-$G$146+2,FALSE)","v":7.3779999999999983},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,H$146-$G$146+2,FALSE)","v":7.4849999999999994},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,I$146-$G$146+2,FALSE)","v":7.6040000000000028},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,J$146-$G$146+2,FALSE)","v":3.304000000000002},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,K$146-$G$146+2,FALSE)","v":0.7958877419999979},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,L$146-$G$146+2,FALSE)","v":1.498},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,M$146-$G$146+2,FALSE)","v":1.5249999999999999},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,N$146-$G$146+2,FALSE)","v":2.2440000000000002},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,O$146-$G$146+2,FALSE)","v":2.4039999999999999},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,P$146-$G$146+2,FALSE)","v":2.6869999999999998},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,Q$146-$G$146+2,FALSE)","v":3.9910000000000001},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,R$146-$G$146+2,FALSE)","v":4.7530000000000001},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,S$146-$G$146+2,FALSE)","v":4.0209999999999999},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,T$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,U$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,V$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,W$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,X$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,Y$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,Z$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AA$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AB$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AC$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AD$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AE$146-$G$146+2,FALSE)","v":4},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AF$146-$G$146+2,FALSE)","v":4}]
[168,null,null,null,null,"Ausscheiden\n aus EEG",{"$f":"-G165","v":-3.2297500000311175E-4},{"$f":"-H165","v":-8.4221099999837179E-4},-1.5947349999976268E-3,-1.7542189999986135E-3,-1.6965770000041402E-3,0,0,0,0,0,0,-7.3862480000002506E-2,-0.10863868999999937,-0.11022154999999856,-0.1424465500000025,-0.65602930000000015,-0.924602059999998,-0.84459495000000118,-1.2537511260000045,-1.9795431099999981,-4.4384598400000144,-7.5938763400000333,-8.0003900600000044,-6.8422938800000237,-3.1356207599999868,-1.4980000000000002]
[169]

{"sheet":"MOD_Absenkung_Wind_offshore","index":13,"n_rows":22,"n_cols":31,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"In diesem Datenblatt wird der Effekt berechnet, der durch die Absenkung der Vergütungssätze für Offshore-Windkraftanlagen nach 8 bzw. 12 Jahren entsteht. "]
[]
[null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,null,null,null,"Dargebotsfaktor",{"$f":"'MOD-Berechnungen'!K52","v":1},{"$f":"'MOD-Berechnungen'!L52","v":1},{"$f":"'MOD-Berechnungen'!M52","v":1},{"$f":"'MOD-Berechnungen'!N52","v":1},{"$f":"'MOD-Berechnungen'!O52","v":1},{"$f":"'MOD-Berechnungen'!P52","v":1},{"$f":"'MOD-Berechnungen'!Q52","v":1},{"$f":"'MOD-Berechnungen'!R52","v":1},{"$f":"'MOD-Berechnungen'!S52","v":1},{"$f":"'MOD-Berechnungen'!T52","v":1},{"$f":"'MOD-Berechnungen'!U52","v":1},{"$f":"'MOD-Berechnungen'!V52","v":1},{"$f":"'MOD-Berechnungen'!W52","v":1},{"$f":"'MOD-Berechnungen'!X52","v":1},{"$f":"'MOD-Berechnungen'!Y52","v":1},{"$f":"'MOD-Berechnungen'!Z52","v":1},{"$f":"'MOD-Berechnungen'!AA52","v":1},{"$f":"'MOD-Berechnungen'!AB52","v":1},{"$f":"'MOD-Berechnungen'!AC52","v":1},{"$f":"'MOD-Berechnungen'!AD52","v":1},{"$f":"'MOD-Berechnungen'!AE52","v":1}]
[null,null,null,null,null,null,null,null,null,"aus MOD-Berechnungen"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"aus MOD-Berechnungen","aus MOD-Berechnungen","fix","fix","fix","fix","fix","Wegfallende Vergütungszahlungen (nominal) (Mrd. €)"]
[null,null,"Baujahr","Bruttozubau pro Jahr \n(GW/a)","Volllaststunden\n(h)","erhöhte Anfangsvergütung \n(€_nominal/MWh)","Anfangsvergütung \n(€_nominal/MWh)","Endvergütung \n(€_nominal/MWh)","Dauer zusätzliche Zahlung von Anfangsvergütung (Jahre)","Nutzung erhöhte Anfangsvergütung (1=ja/0=nein)",{"$f":"SUM(K12:K22)","v":0},{"$f":"SUM(L12:L22)","v":0},0,0,0,0,1.2109759999999999E-2,4.3597759999999999E-2,0.10627200000000001,0.44087956,0.63872916000000002,1.02698552,1.9296251199999996,2.23817472,2.7875697399999999,2.7875697399999999,2.7705957399999996,2.7298581400000002,2.6829328199999996,2.93711682,3.3126642400000001]
[null,null,2010,{"$f":"'MOD-Berechnungen'!F61","v":4.4999999999999998E-2},{"$f":"'MOD-Berechnungen'!$K$97","v":3280},null,150,35,3,0,{"$f":"IF(K$9-$C12>20,0,\n   IF($J12=1,\n      IF(K$9-$C12>8+$I12,   $D12*($F12-$H12)*$E12/10^6,\n      IF(K$9-$C12>8,              $D12*($F12-$G12)*$E12/10^6,\n      0)),\n\n      IF(K$9-$C12>12+$I12, $D12*($G12-$H12)*$E12/10^6,\n      0)\n)) * K$4","v":0},0,0,0,0,0,0,0,0,0,0,1.6974E-2,1.6974E-2,1.6974E-2,1.6974E-2,1.6974E-2,0,0,0,0,{"$f":"IF(AE$9-$C12>20,0,\n   IF($J12=1,\n      IF(AE$9-$C12>8+$I12,   $D12*($F12-$H12)*$E12/10^6,\n      IF(AE$9-$C12>8,              $D12*($F12-$G12)*$E12/10^6,\n      0)),\n\n      IF(AE$9-$C12>12+$I12, $D12*($G12-$H12)*$E12/10^6,\n      0)\n)) * AE$4","v":0}]
[null,null,2011,{"$f":"'MOD-Berechnungen'!G61","v":0.108},{"$f":"'MOD-Berechnungen'!$K$97","v":3280},null,150,35,3,0,{"$f":"IF(K$9-$C13>20,0,\n   IF($J13=1,\n      IF(K$9-$C13>8+$I13,   $D13*($F13-$H13)*$E13/10^6,\n      IF(K$9-$C13>8,              $D13*($F13-$G13)*$E13/10^6,\n      0)),\n\n      IF(K$9-$C13>12+$I13, $D13*($G13-$H13)*$E13/10^6,\n      0)\n)) * K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,4.0737599999999999E-2,4.0737599999999999E-2,4.0737599999999999E-2,4.0737599999999999E-2,4.0737599999999999E-2,0,0,0,{"$f":"IF(AE$9-$C13>20,0,\n   IF($J13=1,\n      IF(AE$9-$C13>8+$I13,   $D13*($F13-$H13)*$E13/10^6,\n      IF(AE$9-$C13>8,              $D13*($F13-$G13)*$E13/10^6,\n      0)),\n\n      IF(AE$9-$C13>12+$I13, $D13*($G13-$H13)*$E13/10^6,\n      0)\n)) * AE$4","v":0}]
[null,null,2012,{"$f":"'MOD-Berechnungen'!H61","v":9.2299999999999993E-2},{"$f":"'MOD-Berechnungen'!$K$97","v":3280},190,150,35,3,1,0,0,0,0,0,0,1.2109759999999999E-2,1.2109759999999999E-2,1.2109759999999999E-2,4.692532E-2,4.692532E-2,4.692532E-2,4.692532E-2,4.692532E-2,4.692532E-2,4.692532E-2,4.692532E-2,4.692532E-2,0,0,0]
[null,null,2013,{"$f":"'MOD-Berechnungen'!I61","v":0.24},{"$f":"'MOD-Berechnungen'!$K$97","v":3280},190,150,35,3,1,0,0,0,0,0,0,0,3.1488000000000002E-2,3.1488000000000002E-2,3.1488000000000002E-2,0.12201599999999999,0.12201599999999999,0.12201599999999999,0.12201599999999999,0.12201599999999999,0.12201599999999999,0.12201599999999999,0.12201599999999999,0.12201599999999999,0,0]
[null,null,2014,{"$f":"'MOD-Berechnungen'!J61","v":0.47770000000000001},{"$f":"'MOD-Berechnungen'!$K$97","v":3280},194,154,39,3,1,0,0,0,0,0,0,0,0,6.2674240000000006E-2,6.2674240000000006E-2,6.2674240000000006E-2,0.24286268000000003,0.24286268000000003,0.24286268000000003,0.24286268000000003,0.24286268000000003,0.24286268000000003,0.24286268000000003,0.24286268000000003,0.24286268000000003,0]
[null,null,2015,{"$f":"'MOD-Berechnungen'!K61","v":2.2849999999999997},{"$f":"'MOD-Berechnungen'!K97","v":3280},194,154,39,3,1,0,0,0,0,0,0,0,0,0,0.299792,0.299792,0.299792,1.1616939999999998,1.1616939999999998,1.1616939999999998,1.1616939999999998,1.1616939999999998,1.1616939999999998,1.1616939999999998,1.1616939999999998,1.1616939999999998]
[null,null,2016,{"$f":"'MOD-Berechnungen'!L61","v":0.81799999999999995},{"$f":"'MOD-Berechnungen'!L97","v":3280},194,154,39,3,1,0,0,0,0,0,0,0,0,0,0,0.10732159999999999,0.10732159999999999,0.10732159999999999,0.41587119999999994,0.41587119999999994,0.41587119999999994,0.41587119999999994,0.41587119999999994,0.41587119999999994,0.41587119999999994,0.41587119999999994]
[null,null,2017,{"$f":"'MOD-Berechnungen'!M61","v":1.306},{"$f":"'MOD-Berechnungen'!M97","v":3658},194,154,39,3,1,0,0,0,0,0,0,0,0,0,0,0,0.19109392,0.19109392,0.19109392,0.7404889400000001,0.7404889400000001,0.7404889400000001,0.7404889400000001,0.7404889400000001,0.7404889400000001,0.7404889400000001]
[null,null,2018,{"$f":"'MOD-Berechnungen'!N61","v":0.95},{"$f":"'MOD-Berechnungen'!N97","v":3600},184,149,39,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.37619999999999998,0.37619999999999998]
[null,null,2019,{"$f":"'MOD-Berechnungen'!O61","v":1.409},{"$f":"'MOD-Berechnungen'!O97","v":3990},184,149,39,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.61841010000000007]
[null,null,2020,{"$f":"'MOD-Berechnungen'!P61","v":0},{"$f":"'MOD-Berechnungen'!P97","v":4278},null,144,39,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D-Vergütungssatz Neuanlagen","index":14,"n_rows":174,"n_cols":33,"rows_kept":174,"cut":false,"hidden":true,"merged":[]}
[" ","Vergütungssatz für Neuanlagen"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh"]
[null,"Wasser",{"$f":"ControlPanel!L13","v":"Referenz"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,2,FALSE)","v":"dr"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,3,FALSE)","v":"EEG 2017"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,4,FALSE)","v":"gem. EEG 2017 (0,5%/a Degression)"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,G$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,H$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,I$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,J$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,K$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,L$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,L$4-$G$4+5,FALSE))","v":115.67111231527093},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,M$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,M$4-$G$4+5,FALSE))","v":118.57143532657497},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,N$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,N$4-$G$4+5,FALSE))","v":119.06888980183719},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,O$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,O$4-$G$4+5,FALSE))","v":116.72270478111133},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,P$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,P$4-$G$4+5,FALSE))","v":114.42275000709931},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Q$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Q$4-$G$4+5,FALSE))","v":112.16811453897915},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,R$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,R$4-$G$4+5,FALSE))","v":109.95790538550175},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,S$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,S$4-$G$4+5,FALSE))","v":107.79124715130467},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,T$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,T$4-$G$4+5,FALSE))","v":105.66728169019525},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,U$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,U$4-$G$4+5,FALSE))","v":103.58516776526531},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,V$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,V$4-$G$4+5,FALSE))","v":101.54408071570344},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,W$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,W$4-$G$4+5,FALSE))","v":99.54321213017235},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,X$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,X$4-$G$4+5,FALSE))","v":97.581769526622168},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Y$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Y$4-$G$4+5,FALSE))","v":95.658976038412874},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Z$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Z$4-$G$4+5,FALSE))","v":93.774070106621494},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AA$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AA$4-$G$4+5,FALSE))","v":91.926305178412207},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AB$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AB$4-$G$4+5,FALSE))","v":90.114949411349897},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AC$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AC$4-$G$4+5,FALSE))","v":88.339285383540059},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AD$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AD$4-$G$4+5,FALSE))","v":86.598609809480166},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AE$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AE$4-$G$4+5,FALSE))","v":84.892233261510128},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AF$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AF$4-$G$4+5,FALSE))","v":83.219479896751309}]
[null,"Gase",{"$f":"ControlPanel!L14","v":"Referenz"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,2,FALSE)","v":"dr"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,3,FALSE)","v":"EEG 2017"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,4,FALSE)","v":"gem. EEG 2017 (1,5%/a Degression)"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,G$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,H$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,I$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,J$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,K$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,L$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,L$4-$G$4+5,FALSE))","v":80.973162315270926},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,M$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,M$4-$G$4+5,FALSE))","v":82.169267504056208},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,N$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,N$4-$G$4+5,FALSE))","v":66.755592908240772},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,O$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,O$4-$G$4+5,FALSE))","v":64.782521196667162},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,P$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,P$4-$G$4+5,FALSE))","v":62.867766875583413},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Q$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Q$4-$G$4+5,FALSE))","v":61.009606278275527},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,R$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,R$4-$G$4+5,FALSE))","v":59.206366683843747},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,S$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,S$4-$G$4+5,FALSE))","v":57.456424811414877},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,T$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,T$4-$G$4+5,FALSE))","v":55.758205358860749},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,U$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,U$4-$G$4+5,FALSE))","v":54.110179584707232},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,V$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,V$4-$G$4+5,FALSE))","v":52.510863931957267},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,W$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,W$4-$G$4+5,FALSE))","v":50.958818692589077},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,X$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,X$4-$G$4+5,FALSE))","v":49.452646711527336},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Y$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Y$4-$G$4+5,FALSE))","v":47.990992128920624},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Z$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Z$4-$G$4+5,FALSE))","v":46.572539159592914},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AA$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AA$4-$G$4+5,FALSE))","v":45.196010908570464},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AB$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AB$4-$G$4+5,FALSE))","v":43.860168221617648},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AC$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AC$4-$G$4+5,FALSE))","v":42.563808569747181},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AD$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AD$4-$G$4+5,FALSE))","v":41.305764966700472},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AE$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AE$4-$G$4+5,FALSE))","v":40.084904918423611},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AF$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AF$4-$G$4+5,FALSE))","v":38.900129403593361}]
[null,"Biomasse",{"$f":"ControlPanel!L11","v":"Referenz"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,2,FALSE)","v":"dr"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,3,FALSE)","v":"EEG 2017"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,4,FALSE)","v":"Gewichtung der Größenklassen und Technologien"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,G$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,H$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,I$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,J$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,K$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,L$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,L$4-$G$4+5,FALSE))","v":174.76190476190482},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,M$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,M$4-$G$4+5,FALSE))","v":178.24364250000005},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,N$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,N$4-$G$4+5,FALSE))","v":153.77000000000001},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,O$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,O$4-$G$4+5,FALSE))","v":149.9914941707718},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,P$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,P$4-$G$4+5,FALSE))","v":146.29623580770996},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Q$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Q$4-$G$4+5,FALSE))","v":138.99746124695602},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,R$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,R$4-$G$4+5,FALSE))","v":142.45904886967196},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,S$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,S$4-$G$4+5,FALSE))","v":137.90967883577406},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,T$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,T$4-$G$4+5,FALSE))","v":132.74871581588312},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,U$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,U$4-$G$4+5,FALSE))","v":128.6261172129752},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,V$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,V$4-$G$4+5,FALSE))","v":129.53996861454175},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,W$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,W$4-$G$4+5,FALSE))","v":126.33045913970172},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,X$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,X$4-$G$4+5,FALSE))","v":123.19758113514828},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Y$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Y$4-$G$4+5,FALSE))","v":120.13952287204474},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Z$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Z$4-$G$4+5,FALSE))","v":117.15451553321103},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AA$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AA$4-$G$4+5,FALSE))","v":114.24083219030085},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AB$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AB$4-$G$4+5,FALSE))","v":111.39678680553604},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AC$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AC$4-$G$4+5,FALSE))","v":108.62073325740459},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AD$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AD$4-$G$4+5,FALSE))","v":105.91106438974299},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AE$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AE$4-$G$4+5,FALSE))","v":103.26621108363823},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AF$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AF$4-$G$4+5,FALSE))","v":103.20178107568667}]
[null,"Geothermie",{"$f":"ControlPanel!L12","v":"Referenz"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,2,FALSE)","v":"dr"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,3,FALSE)","v":"EEG 2017"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,4,FALSE)","v":"gem. EEG 2017 (ab 2021 5%/a Degression)"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,G$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,H$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,I$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,J$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,K$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,L$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,L$4-$G$4+5,FALSE))","v":248.27586206896555},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,M$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,M$4-$G$4+5,FALSE))","v":249.38549999999995},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,N$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,N$4-$G$4+5,FALSE))","v":252},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,O$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,O$4-$G$4+5,FALSE))","v":248.27586206896555},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,P$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,P$4-$G$4+5,FALSE))","v":244.60676065907938},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Q$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Q$4-$G$4+5,FALSE))","v":240.99188242273834},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,R$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,R$4-$G$4+5,FALSE))","v":225.55890473064181},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,S$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,S$4-$G$4+5,FALSE))","v":211.11424580700469},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,T$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,T$4-$G$4+5,FALSE))","v":197.59461430212264},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,U$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,U$4-$G$4+5,FALSE))","v":184.94077200691282},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,V$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,V$4-$G$4+5,FALSE))","v":173.09727429218444},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,W$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,W$4-$G$4+5,FALSE))","v":162.01222717002486},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,X$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,X$4-$G$4+5,FALSE))","v":151.63705991283115},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Y$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Y$4-$G$4+5,FALSE))","v":141.92631223368434},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Z$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Z$4-$G$4+5,FALSE))","v":132.83743509556663},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AA$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AA$4-$G$4+5,FALSE))","v":124.33060427663872},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AB$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AB$4-$G$4+5,FALSE))","v":116.3685458746865},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AC$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AC$4-$G$4+5,FALSE))","v":108.91637298615977},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AD$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AD$4-$G$4+5,FALSE))","v":101.94143284418897},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AE$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AE$4-$G$4+5,FALSE))","v":95.41316374579263},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AF$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AF$4-$G$4+5,FALSE))","v":89.302961141382269}]
[null,"Wind Onshore",{"$f":"ControlPanel!L8","v":"Referenz"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,2,FALSE)","v":"dr"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,3,FALSE)","v":"sinkt auf 3,5 ct/kWh in 2035"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,4,FALSE)","v":"Bis 2018  EEG Degression; danach Ausschreibungsergebnisse,  Absenkung auf 4 ct/kWh in 2035 (nominal), Gütefaktor 80%"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,G$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,H$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,I$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,J$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,K$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,L$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,L$4-$G$4+5,FALSE))","v":87.684729064039445},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,M$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,M$4-$G$4+5,FALSE))","v":88.277074028919984},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,N$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,N$4-$G$4+5,FALSE))","v":80.650000000000006},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,O$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,O$4-$G$4+5,FALSE))","v":74.50738916256158},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,P$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,P$4-$G$4+5,FALSE))","v":62.153413089373693},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Q$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Q$4-$G$4+5,FALSE))","v":60.181028416122707},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,R$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,R$4-$G$4+5,FALSE))","v":58.253366590167602},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,S$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,S$4-$G$4+5,FALSE))","v":56.369536520582891},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,T$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,T$4-$G$4+5,FALSE))","v":54.528663686685597},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,U$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,U$4-$G$4+5,FALSE))","v":52.729889842887602},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,V$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,V$4-$G$4+5,FALSE))","v":50.972372728652694},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,W$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,W$4-$G$4+5,FALSE))","v":49.255285783471933},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,X$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,X$4-$G$4+5,FALSE))","v":47.577817866772151},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Y$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Y$4-$G$4+5,FALSE))","v":45.939172982674187},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Z$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Z$4-$G$4+5,FALSE))","v":44.338570009518754},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AA$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AA$4-$G$4+5,FALSE))","v":42.775242434078841},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AB$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AB$4-$G$4+5,FALSE))","v":41.24843809037958},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AC$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AC$4-$G$4+5,FALSE))","v":39.75741890304711},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AD$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AD$4-$G$4+5,FALSE))","v":38.301460635109848},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AE$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AE$4-$G$4+5,FALSE))","v":36.879852640176559},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AF$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AF$4-$G$4+5,FALSE))","v":35.491897618916795}]
[null,"Wind Offshore",{"$f":"ControlPanel!L9","v":"Referenz"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,2,FALSE)","v":"dr"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,3,FALSE)","v":"sinkt auf 4,5 ct/kWh in 2035"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,4,FALSE)","v":"2018-2020: Anfangsvergütung gem. EEG2017  (12+3 Jahre), danach Auktionsergebnisse, lineare Absenkung auf 5 ct/kWh (2030)"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,G$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,H$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,I$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,J$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,K$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,L$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,L$4-$G$4+5,FALSE))","v":191.13300492610838},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,M$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,M$4-$G$4+5,FALSE))","v":191.73349999999999},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,N$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,N$4-$G$4+5,FALSE))","v":194},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,O$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,O$4-$G$4+5,FALSE))","v":146.79802955665025},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,P$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,P$4-$G$4+5,FALSE))","v":144.62860054842392},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Q$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Q$4-$G$4+5,FALSE))","v":137.70964709870762},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,R$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,R$4-$G$4+5,FALSE))","v":70},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,S$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,S$4-$G$4+5,FALSE))","v":65},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,T$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,T$4-$G$4+5,FALSE))","v":61.666666666666664},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,U$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,U$4-$G$4+5,FALSE))","v":58.333333333333329},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,V$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,V$4-$G$4+5,FALSE))","v":55},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,W$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,W$4-$G$4+5,FALSE))","v":54},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,X$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,X$4-$G$4+5,FALSE))","v":53},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Y$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Y$4-$G$4+5,FALSE))","v":52},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Z$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Z$4-$G$4+5,FALSE))","v":51},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AA$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AA$4-$G$4+5,FALSE))","v":50},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AB$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AB$4-$G$4+5,FALSE))","v":49},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AC$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AC$4-$G$4+5,FALSE))","v":48},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AD$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AD$4-$G$4+5,FALSE))","v":47},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AE$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AE$4-$G$4+5,FALSE))","v":46},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AF$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AF$4-$G$4+5,FALSE))","v":45}]
[null,"PV",{"$f":"ControlPanel!L10","v":"Referenz"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,2,FALSE)","v":"dr"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,3,FALSE)","v":"EEG 2017; Anteil Ausschreibungen ab 2020 50%"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,4,FALSE)","v":"Degression gemäß atmendem Deckel; Ausschreibungsergebnisse, Absenkung auf 3,5 ct/kWh in 2035 (nominal); Anteil Ausschreibungen bis 2019 wie EEG, danach 50%"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,G$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,H$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,I$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,J$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,K$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,L$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,L$4-$G$4+5,FALSE))","v":108.02793365944886},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,M$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,M$4-$G$4+5,FALSE))","v":110.45769389560584},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,N$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,N$4-$G$4+5,FALSE))","v":101.35881575680968},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,O$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,O$4-$G$4+5,FALSE))","v":109.04631799757858},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,P$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,P$4-$G$4+5,FALSE))","v":106.93752173913046},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Q$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Q$4-$G$4+5,FALSE))","v":89.118500000000012},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,R$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,R$4-$G$4+5,FALSE))","v":84.825000000000003},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,S$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,S$4-$G$4+5,FALSE))","v":78.358541666666667},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,T$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,T$4-$G$4+5,FALSE))","v":74.209166666666661},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,U$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,U$4-$G$4+5,FALSE))","v":70.758208333333343},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,V$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,V$4-$G$4+5,FALSE))","v":67.374750000000006},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,W$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,W$4-$G$4+5,FALSE))","v":64.198750000000004},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,X$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,X$4-$G$4+5,FALSE))","v":61.143458333333328},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Y$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Y$4-$G$4+5,FALSE))","v":58.260166666666649},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Z$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Z$4-$G$4+5,FALSE))","v":55.461749999999988},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AA$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AA$4-$G$4+5,FALSE))","v":52.840583333333328},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AB$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AB$4-$G$4+5,FALSE))","v":50.376916666666652},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AC$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AC$4-$G$4+5,FALSE))","v":47.916249999999991},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AD$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AD$4-$G$4+5,FALSE))","v":45.505749999999985},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AE$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AE$4-$G$4+5,FALSE))","v":43.285166666666655},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AF$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AF$4-$G$4+5,FALSE))","v":41.136499999999998}]
[null,"Wasser","Referenz","dr","EEG 2017","gem. EEG 2017 (0,5%/a Degression)",null,null,null,null,null,115.67111231527093,118.57143532657497,119.06888980183719,116.72270478111133,114.42275000709931,112.16811453897915,109.95790538550175,107.79124715130467,105.66728169019525,103.58516776526531,101.54408071570344,99.54321213017235,97.581769526622168,95.658976038412874,93.774070106621494,91.926305178412207,90.114949411349897,88.339285383540059,86.598609809480166,84.892233261510128,83.219479896751309]
[null,null,"Referenz-20%",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q13*(1+$AG14)","v":89.734491631183332},87.966324308401397,86.232997721043745,84.533825352156214,82.868134212212254,81.235264572562755,79.634569704137888,78.065415621297745,76.527180830730302,75.019256085297201,73.541044142729774,72.091959529079915,70.671428306832055,{"$f":"AD13*(1+$AG14)","v":69.27888784758413},{"$f":"AE13*(1+$AG14)","v":67.913786609208103},{"$f":"AF13*(1+$AG14)","v":66.575583917401048},-0.2]
[null,null,"Referenz+20%",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q13*(1+$AG15)","v":134.60173744677499},{"$f":"R13*(1+$AG15)","v":131.9494864626021},129.3494965815656,126.80073802823429,124.30220131831837,121.85289685884413,119.45185455620681,117.09812343194659,114.79077124609545,112.52888412794579,110.31156621409464,108.13793929361988,106.00714246024806,{"$f":"AD13*(1+$AG15)","v":103.9183317713762},101.87067991381215,{"$f":"AF13*(1+$AG15)","v":99.863375876101571},0.2]
[null,null,"Keine Kostenreduktion","dr","Kontrafaktisches Szenario ohne Reduktion der Stromgestehungskosten",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P13","v":114.42275000709931},{"$f":"$Q16+($AF16-$Q16)/($AF$4-$Q$4)*(R$4-$Q$4)","v":114.42275000709931},{"$f":"$Q16+($AF16-$Q16)/($AF$4-$Q$4)*(S$4-$Q$4)","v":114.42275000709931},114.42275000709931,114.42275000709931,114.42275000709931,114.42275000709931,114.42275000709931,114.42275000709931,114.42275000709931,114.42275000709931,114.42275000709931,114.42275000709931,114.42275000709931,114.42275000709931,{"$f":"$Q$16","v":114.42275000709931}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Gase","Referenz","dr","EEG 2017","gem. EEG 2017 (1,5%/a Degression)",null,null,null,null,null,80.973162315270926,82.169267504056208,66.755592908240772,64.782521196667162,62.867766875583413,61.009606278275527,59.206366683843747,57.456424811414877,55.758205358860749,54.110179584707232,52.510863931957267,50.958818692589077,49.452646711527336,47.990992128920624,46.572539159592914,45.196010908570464,43.860168221617648,42.563808569747181,41.305764966700472,40.084904918423611,38.900129403593361]
[null,null,"Referenz-20%","dr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q39*(1+$AG40)","v":48.807685022620426},{"$f":"R39*(1+$AG40)","v":47.365093347075003},45.965139849131901,44.606564287088602,43.288143667765787,42.00869114556582,40.767054954071263,39.562117369221873,38.392793703136505,37.258031327674331,36.156808726856376,35.08813457729412,34.051046855797743,33.044611973360382,32.067923934738893,{"$f":"AF39*(1+$AG40)","v":31.12010352287469},-0.2]
[null,null,"Referenz+20%","dr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q39*(1+$AG41)","v":73.211527533930635},{"$f":"R39*(1+$AG41)","v":71.047640020612491},68.947709773697852,66.909846430632896,64.93221550164867,63.013036718348715,61.150582431106891,59.343176053832799,57.589190554704743,55.887046991511497,54.235213090284553,52.632201865941177,51.076570283696618,49.566917960040563,48.101885902108329,{"$f":"AF39*(1+$AG41)","v":46.680155284312029},0.2]
[null,null,"Keine Kostenreduktion","dr","Kontrafaktisches Szenario ohne Reduktion der Stromgestehungskosten",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P39","v":62.867766875583413},62.87,62.87,62.87,62.87,62.87,62.87,62.87,62.87,62.87,62.87,62.87,62.87,62.87,62.87,{"$f":"Q42","v":62.867766875583413}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Biomasse","Referenz","dr","EEG 2017","Gewichtung der Größenklassen und Technologien",null,null,null,null,null,174.76190476190482,178.24364250000005,153.77000000000001,149.9914941707718,146.29623580770996,138.99746124695602,142.45904886967196,137.90967883577406,132.74871581588312,128.6261172129752,129.53996861454175,126.33045913970172,123.19758113514828,120.13952287204474,117.15451553321103,114.24083219030085,111.39678680553604,108.62073325740459,105.91106438974299,103.26621108363823,103.20178107568667]
[null,null,"sehr niedrig (-30%)","dr","In 2035 30% niedriger als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q65*(1+$AG66)","v":97.298222872869204},{"$f":"R65*(1+$AG66)","v":99.721334208770372},96.536775185041833,92.924101071118173,90.038282049082639,90.677978030179219,88.431321397791194,86.238306794603787,84.097666010431311,82.008160873247718,79.968582533210594,77.977750763875221,76.034513280183205,74.137745072820081,72.286347758546754,{"$f":"AF65*(1+$AG66)","v":72.241246752980658},{"$f":"-0.3","v":-0.3}]
[null,null,"niedrig (-15%)","dr","In 2035 15% niedriger als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q65*(1+$AG67)","v":118.14784205991262},{"$f":"R65*(1+$AG67)","v":121.09019153922117},117.22322701040795,112.83640844350064,109.33219963102891,110.10897332236048,107.38089026874646,104.71794396487604,102.11859444123802,99.581338203229365,97.104707361755715,94.687268784705637,92.3276232687939,90.024404731281535,87.776279421092482,{"$f":"AF65*(1+$AG67)","v":87.72151391433367},{"$f":"-0.15","v":-0.15}]
[null,null,"hoch (+15%)","dr","In 2035 15% höher als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q65*(1+$AG68)","v":159.84708043399942},{"$f":"R65*(1+$AG68)","v":163.82790620012275},158.59613066114017,152.66102318826557,147.92003479492146,148.970963906723,145.28002801065696,141.67721830542052,138.16045130285144,134.72769286319266,131.37695701884596,128.10630482636643,124.91384324601528,121.79772404820443,118.75614274618395,{"$f":"AF65*(1+$AG68)","v":118.68204823703967},0.15]
[null,null,"sehr hoch (+30%)","dr","In 2035 30% höher als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q65*(1+$AG69)","v":180.69669962104282},{"$f":"R65*(1+$AG69)","v":185.19676353057355},179.28258248650627,172.57333056064806,167.21395237686778,168.40195919890428,164.22959688161222,160.15685547569277,156.18137973365816,152.30087019317435,148.51308184739111,144.81582284719684,141.20695323462598,137.6843837066659,134.2460744087297,{"$f":"AF65*(1+$AG69)","v":134.16231539839268},0.3]
[null,null,"Keine Kostenreduktion","dr","Kontrafaktisches Szenario ohne Reduktion der Stromgestehungskosten",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P65","v":146.29623580770996},{"$f":"$Q70+($AF70-$Q70)/($AF$4-$Q$4)*(R$4-$Q$4)","v":146.29623580770996},{"$f":"$Q70+($AF70-$Q70)/($AF$4-$Q$4)*(S$4-$Q$4)","v":146.29623580770996},146.29623580770996,146.29623580770996,146.29623580770996,146.29623580770996,146.29623580770996,146.29623580770996,146.29623580770996,146.29623580770996,146.29623580770996,146.29623580770996,146.29623580770996,146.29623580770996,{"$f":"$Q$70","v":146.29623580770996}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Geothermie","Referenz","dr","EEG 2017","gem. EEG 2017 (ab 2021 5%/a Degression)",null,null,null,null,null,248.27586206896555,249.38549999999995,252,248.27586206896555,244.60676065907938,240.99188242273834,225.55890473064181,211.11424580700469,197.59461430212264,184.94077200691282,173.09727429218444,162.01222717002486,151.63705991283115,141.92631223368434,132.83743509556663,124.33060427663872,116.3685458746865,108.91637298615977,101.94143284418897,95.41316374579263,89.302961141382269]
[null,null,"Referenz-20%","dr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q91*(1+$AG92)","v":192.79350593819069},180.44712378451345,168.89139664560378,158.07569144169813,147.95261760553026,138.47781943374756,129.6097817360199,121.30964793026493,113.54104978694748,106.26994807645332,99.464483421310987,93.094836699749209,87.13309838892782,81.553146275351182,76.33053099663411,{"$f":"AF91*(1+$AG92)","v":71.442368913105824},-0.2]
[null,null,"Referenz+20%","dr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q91*(1+$AG93)","v":289.19025890728602},270.67068567677018,253.33709496840561,237.11353716254715,221.92892640829538,207.71672915062132,194.41467260402982,181.96447189539737,170.31157468042122,159.40492211467995,149.19672513196647,139.6422550496238,130.69964758339171,122.32971941302675,114.49579649495115,{"$f":"AF91*(1+$AG93)","v":107.16355336965871},0.2]
[null,null,"Keine Kostenreduktion","dr","Kontrafaktisches Szenario ohne Reduktion der Stromgestehungskosten",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P91","v":244.60676065907938},{"$f":"$Q94+($AF94-$Q94)/($AF$4-$Q$4)*(R$4-$Q$4)","v":244.60676065907938},{"$f":"$Q94+($AF94-$Q94)/($AF$4-$Q$4)*(S$4-$Q$4)","v":244.60676065907938},244.60676065907938,244.60676065907938,244.60676065907938,244.60676065907938,244.60676065907938,244.60676065907938,244.60676065907938,244.60676065907938,244.60676065907938,244.60676065907938,244.60676065907938,244.60676065907938,{"$f":"Q94","v":244.60676065907938}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Onshore","Referenz","dr",{"$f":"CONCATENATE(\"sinkt auf \",TEXT(AF117/10,\"##,0\"),\" ct/kWh in 2035\")","v":"sinkt auf 3,5 ct/kWh in 2035"},"Bis 2018  EEG Degression; danach Ausschreibungsergebnisse,  Absenkung auf 4 ct/kWh in 2035 (nominal), Gütefaktor 80%",null,null,null,null,null,87.684729064039445,88.277074028919984,80.650000000000006,74.50738916256158,62.153413089373693,60.181028416122707,58.253366590167602,56.369536520582891,54.528663686685597,52.729889842887602,50.972372728652694,49.255285783471933,47.577817866772151,45.939172982674187,44.338570009518754,42.775242434078841,41.24843809037958,39.75741890304711,38.301460635109848,36.879852640176559,35.491897618916795]
[null,null,"sehr niedrig (-30%)","dr","In 2035 30% niedriger als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q117*(1+$AG118)","v":42.126719891285894},{"$f":"R117*(1+$AG118)","v":40.77735661311732},39.458675564408018,38.170064580679913,36.910922890021318,35.680660910056886,34.478700048430348,33.304472506740503,32.157421087871931,31.036999006663127,29.942669703855188,28.873906663265704,27.830193232132977,26.811022444576892,25.81589684812359,{"$f":"AF117*(1+$AG118)","v":24.844328333241755},{"$f":"-0.3","v":-0.3}]
[null,null,"niedrig (-15%)","dr","In 2035 15% niedriger als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q117*(1+$AG119)","v":51.153874153704301},{"$f":"R117*(1+$AG119)","v":49.515361601642461},47.914106042495455,46.349364133682755,44.820406366454463,43.326516819354786,41.866992915951144,40.44114518675633,39.048297035273059,37.687784508090942,36.358956068967011,35.06117237682264,33.79380606759004,32.55624153984337,31.347874744150072,{"$f":"AF117*(1+$AG119)","v":30.168112976079275},{"$f":"-0.15","v":-0.15}]
[null,null,"hoch (+15%)","dr","In 2035 15% höher als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q117*(1+$AG120)","v":69.208182678541107},{"$f":"R117*(1+$AG120)","v":66.991371578692736},64.82496699867032,62.707963239688432,60.63937331932074,58.618228637950594,56.643578650992715,54.714490546787971,52.830048930075307,50.989355510946567,49.191528799190664,47.435703803936512,45.721031738504173,44.046679730376319,42.411830536203041,{"$f":"AF117*(1+$AG120)","v":40.815682261754311},0.15]
[null,null,"sehr hoch (+30%)","dr","In 2035 30% höher als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q117*(1+$AG121)","v":78.235336940959527},{"$f":"R117*(1+$AG121)","v":75.729376567217884},73.280397476757756,70.887262792691274,68.548856795753878,66.264084547248501,64.031871518513512,61.851163226803799,59.720924877476442,57.640141012374386,55.607815164302494,53.622969517493452,51.684644573961243,49.791898825642804,47.943808432229531,{"$f":"AF117*(1+$AG121)","v":46.139466904591835},0.3]
[null,null,"Keine Kostenreduktion","dr","Kontrafaktisches Szenario ohne Reduktion der Stromgestehungskosten",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P117","v":62.153413089373693},{"$f":"$Q122+($AF122-$Q122)/($AF$4-$Q$4)*(R$4-$Q$4)","v":62.153413089373693},{"$f":"$Q122+($AF122-$Q122)/($AF$4-$Q$4)*(S$4-$Q$4)","v":62.153413089373693},62.153413089373693,62.153413089373693,62.153413089373693,62.153413089373693,62.153413089373693,62.153413089373693,62.153413089373693,62.153413089373693,62.153413089373693,62.153413089373693,62.153413089373693,62.153413089373693,{"$f":"Q122","v":62.153413089373693}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Offshore","Referenz","dr",{"$f":"CONCATENATE(\"sinkt auf \",TEXT(AF143/10,\"##,0\"),\" ct/kWh in 2035\")","v":"sinkt auf 4,5 ct/kWh in 2035"},"2018-2020: Anfangsvergütung gem. EEG2017  (12+3 Jahre), danach Auktionsergebnisse, lineare Absenkung auf 5 ct/kWh (2030)",null,null,null,null,null,191.13300492610838,191.73349999999999,194,146.79802955665025,144.62860054842392,137.70964709870762,70,65,61.666666666666664,58.333333333333329,55,54,53,52,51,50,49,48,47,46,45]
[null,null,"sehr niedrig (-30%)","dr","In 2035 30% niedriger als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q143*(1+$AG144)","v":96.396752969095331},{"$f":"R143*(1+$AG144)","v":49},45.5,43.166666666666664,40.833333333333329,38.5,37.799999999999997,37.099999999999994,36.4,35.699999999999996,35,34.299999999999997,33.599999999999994,32.9,32.199999999999996,{"$f":"AF143*(1+$AG144)","v":31.499999999999996},{"$f":"-0.3","v":-0.3}]
[null,null,"niedrig (-15%)","dr","In 2035 15% niedriger als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q143*(1+$AG145)","v":117.05320003390148},{"$f":"R143*(1+$AG145)","v":59.5},55.25,52.416666666666664,49.583333333333329,46.75,45.9,45.05,44.199999999999996,43.35,42.5,41.65,40.799999999999997,39.949999999999996,39.1,{"$f":"AF143*(1+$AG145)","v":38.25},{"$f":"-0.15","v":-0.15}]
[null,null,"hoch (+15%)","dr","In 2035 15% höher als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q143*(1+$AG146)","v":158.36609416351376},{"$f":"R143*(1+$AG146)","v":80.5},74.75,70.916666666666657,67.083333333333329,63.249999999999993,62.099999999999994,60.949999999999996,59.8,58.65,57.499999999999993,56.349999999999994,55.199999999999996,54.05,52.9,{"$f":"AF143*(1+$AG146)","v":51.749999999999993},0.15]
[null,null,"sehr hoch (+30%)","dr","In 2035 30% höher als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q143*(1+$AG147)","v":179.02254122831991},{"$f":"R143*(1+$AG147)","v":91},84.5,80.166666666666671,75.833333333333329,71.5,70.2,68.900000000000006,67.600000000000009,66.3,65,63.7,62.400000000000006,61.1,59.800000000000004,{"$f":"AF143*(1+$AG147)","v":58.5},0.3]
[null,null,"Keine Kostenreduktion","dr","Kontrafaktisches Szenario ohne Reduktion der Stromgestehungskosten",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P143","v":144.62860054842392},{"$f":"$P$143","v":144.62860054842392},{"$f":"$P$143","v":144.62860054842392},{"$f":"$P$143","v":144.62860054842392},144.62860054842392,144.62860054842392,144.62860054842392,144.62860054842392,144.62860054842392,144.62860054842392,144.62860054842392,144.62860054842392,144.62860054842392,144.62860054842392,144.62860054842392,{"$f":"Q148","v":144.62860054842392}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"PV","Referenz","dr","EEG 2017; Anteil Ausschreibungen ab 2020 50%","Degression gemäß atmendem Deckel; Ausschreibungsergebnisse, Absenkung auf 3,5 ct/kWh in 2035 (nominal); Anteil Ausschreibungen bis 2019 wie EEG, danach 50%",null,null,null,null,null,108.02793365944886,110.45769389560584,101.35881575680968,109.04631799757858,106.93752173913046,89.118500000000012,84.825000000000003,78.358541666666667,74.209166666666661,70.758208333333343,67.374750000000006,64.198750000000004,61.143458333333328,58.260166666666649,55.461749999999988,52.840583333333328,50.376916666666652,47.916249999999991,45.505749999999985,43.285166666666655,41.136499999999998]
[null,null,"sehr niedrig (-30%)","dr","In 2035 30% niedriger als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q169*(1+$AG170)","v":62.382950000000001},59.377499999999998,54.850979166666662,51.946416666666657,49.530745833333334,47.162325000000003,44.939124999999997,42.800420833333327,40.782116666666653,38.823224999999987,36.988408333333325,35.263841666666657,33.541374999999995,31.854024999999986,30.299616666666655,{"$f":"AF169*(1+$AG170)","v":28.795549999999995},{"$f":"-0.3","v":-0.3}]
[null,null,"niedrig (-15%)","dr","In 2035 15% niedriger als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q169*(1+$AG171)","v":75.750725000000003},72.101250000000007,66.604760416666664,63.077791666666663,60.144477083333342,57.268537500000001,54.568937500000004,51.971939583333331,49.521141666666651,47.142487499999987,44.914495833333326,42.820379166666655,40.728812499999989,38.679887499999985,36.792391666666653,{"$f":"AF169*(1+$AG171)","v":34.966024999999995},{"$f":"-0.15","v":-0.15}]
[null,null,"hoch (+15%)","dr","In 2035 15% höher als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q169*(1+$AG172)","v":102.48627500000001},97.548749999999998,90.112322916666656,85.340541666666653,81.371939583333344,77.480962500000004,73.828562500000004,70.314977083333318,66.999191666666647,63.781012499999981,60.766670833333322,57.933454166666642,55.103687499999985,52.331612499999977,49.777941666666649,{"$f":"AF169*(1+$AG172)","v":47.306974999999994},0.15]
[null,null,"sehr hoch (+30%)","dr","In 2035 30% höher als Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q169*(1+$AG173)","v":115.85405000000002},110.27250000000001,101.86610416666667,96.471916666666658,91.985670833333344,87.587175000000016,83.458375000000004,79.486495833333322,75.738216666666645,72.100274999999982,68.69275833333333,65.489991666666654,62.291124999999987,59.157474999999984,56.270716666666651,{"$f":"AF169*(1+$AG173)","v":53.477449999999997},0.3]
[null,null,"Keine Kostenreduktion","dr","Kontrafaktisches Szenario ohne Reduktion der Stromgestehungskosten",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P169","v":106.93752173913046},{"$f":"$Q174+($AF174-$Q174)/($AF$4-$Q$4)*(R$4-$Q$4)","v":106.93752173913046},{"$f":"$Q174+($AF174-$Q174)/($AF$4-$Q$4)*(S$4-$Q$4)","v":106.93752173913046},106.93752173913046,106.93752173913046,106.93752173913046,106.93752173913046,106.93752173913046,106.93752173913046,106.93752173913046,106.93752173913046,106.93752173913046,106.93752173913046,106.93752173913046,106.93752173913046,{"$f":"$Q$174","v":106.93752173913046}]

{"sheet":"D-Bruttozubau","index":15,"n_rows":188,"n_cols":32,"rows_kept":188,"cut":false,"hidden":true,"merged":[]}
[" ","Jährlicher Kapazitätszubau Erneuerbare (Brutto)"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW"]
[null,"Wasser",{"$f":"ControlPanel!E13","v":"Referenz"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,3,FALSE)","v":"0,01 GW/a"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,4,FALSE)","v":"bis 2024: Mittelfristprognose (Trendszenario). Danach konstant"},{"$f":"IF(G$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,G$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,G$4-$G$4+5,FALSE))","v":0.11411000000000038},{"$f":"IF(H$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,H$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,H$4-$G$4+5,FALSE))","v":9.2075899999999766E-2},{"$f":"IF(I$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,I$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,I$4-$G$4+5,FALSE))","v":5.082349999999991E-2},{"$f":"IF(J$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,J$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,J$4-$G$4+5,FALSE))","v":7.4043600000000209E-2},{"$f":"IF(K$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,K$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,L$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,L$4-$G$4+5,FALSE))","v":0.2908247849999997},{"$f":"IF(M$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,M$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,M$4-$G$4+5,FALSE))","v":2.1633774999999821E-2},{"$f":"IF(N$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,N$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,N$4-$G$4+5,FALSE))","v":5.4000000000000003E-3},{"$f":"IF(O$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,O$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,O$4-$G$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(P$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,P$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,P$4-$G$4+5,FALSE))","v":1.7000000000000001E-2},{"$f":"IF(Q$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,Q$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Q$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(R$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,R$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,R$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(S$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,S$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,S$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(T$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,T$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,T$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(U$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,U$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,U$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(V$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,V$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,V$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(W$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,W$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,W$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(X$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,X$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,X$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(Y$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,Y$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Y$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(Z$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,Z$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Z$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(AA$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,AA$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AA$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(AB$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,AB$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AB$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(AC$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,AC$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AC$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(AD$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,AD$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AD$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(AE$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,AE$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AE$4-$G$4+5,FALSE))","v":1.2999999999999999E-2},{"$f":"IF(AF$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$13:$AF$37,AF$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AF$4-$G$4+5,FALSE))","v":1.2999999999999999E-2}]
[null,"Gase",{"$f":"ControlPanel!E14","v":"Referenz"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,3,FALSE)","v":"0,01GW/a"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,4,FALSE)","v":"bis 2024: Mittelfristprognose (Trendszenario). Danach 0,01GW/a"},{"$f":"IF(G$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,G$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,G$4-$G$4+5,FALSE))","v":1.5435999999999849E-2},{"$f":"IF(H$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,H$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,H$4-$G$4+5,FALSE))","v":1.2638999999999964E-2},{"$f":"IF(I$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,I$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,I$4-$G$4+5,FALSE))","v":7.8030000000000209E-3},{"$f":"IF(J$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,J$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,J$4-$G$4+5,FALSE))","v":8.2572000000000756E-3},{"$f":"IF(K$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,K$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,L$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,L$4-$G$4+5,FALSE))","v":4.5781999999999823E-2},{"$f":"IF(M$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,M$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,M$4-$G$4+5,FALSE))","v":4.0839999999999765E-3},{"$f":"IF(N$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,N$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,N$4-$G$4+5,FALSE))","v":1.6999999999999999E-3},{"$f":"IF(O$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,O$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,O$4-$G$4+5,FALSE))","v":6.0000000000000001E-3},{"$f":"IF(P$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,P$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,P$4-$G$4+5,FALSE))","v":2E-3},{"$f":"IF(Q$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,Q$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Q$4-$G$4+5,FALSE))","v":2E-3},{"$f":"IF(R$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,R$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,R$4-$G$4+5,FALSE))","v":2E-3},{"$f":"IF(S$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,S$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,S$4-$G$4+5,FALSE))","v":2E-3},{"$f":"IF(T$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,T$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,T$4-$G$4+5,FALSE))","v":2E-3},{"$f":"IF(U$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,U$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,U$4-$G$4+5,FALSE))","v":2E-3},{"$f":"IF(V$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,V$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,V$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(W$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,W$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,W$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(X$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,X$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,X$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(Y$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,Y$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Y$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(Z$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,Z$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Z$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AA$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,AA$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AA$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AB$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,AB$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AB$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AC$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,AC$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AC$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AD$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,AD$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AD$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AE$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,AE$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AE$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AF$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$39:$AF$63,AF$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AF$4-$G$4+5,FALSE))","v":0.01}]
[null,"Biomasse",{"$f":"ControlPanel!E11","v":"Referenz"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,3,FALSE)","v":"0,2 GW/a"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,4,FALSE)","v":"MFP Trend bis 2024, danach 0,2 GW/a"},{"$f":"IF(G$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,G$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,G$4-$G$4+5,FALSE))","v":0.54100080000000128},{"$f":"IF(H$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,H$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,H$4-$G$4+5,FALSE))","v":0.92484900000000014},{"$f":"IF(I$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,I$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,I$4-$G$4+5,FALSE))","v":0.2370309999999996},{"$f":"IF(J$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,J$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,J$4-$G$4+5,FALSE))","v":0.21040099999999845},{"$f":"IF(K$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,K$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,K$4-$G$4+5,FALSE))","v":0.63719819999999994},{"$f":"IF(L$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,L$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,L$4-$G$4+5,FALSE))","v":1.2571299999999432E-2},{"$f":"IF(M$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,M$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,M$4-$G$4+5,FALSE))","v":0.15215899999999888},{"$f":"IF(N$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,N$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,N$4-$G$4+5,FALSE))","v":0.221},{"$f":"IF(O$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,O$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,O$4-$G$4+5,FALSE))","v":0.33500000000000002},{"$f":"IF(P$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,P$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,P$4-$G$4+5,FALSE))","v":0.19500000000000001},{"$f":"IF(Q$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,Q$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Q$4-$G$4+5,FALSE))","v":0.17599999999999999},{"$f":"IF(R$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,R$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,R$4-$G$4+5,FALSE))","v":3.2000000000000001E-2},{"$f":"IF(S$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,S$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,S$4-$G$4+5,FALSE))","v":3.6999999999999998E-2},{"$f":"IF(T$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,T$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,T$4-$G$4+5,FALSE))","v":0.04},{"$f":"IF(U$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,U$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,U$4-$G$4+5,FALSE))","v":4.2999999999999997E-2},{"$f":"IF(V$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,V$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,V$4-$G$4+5,FALSE))","v":0.2},{"$f":"IF(W$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,W$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,W$4-$G$4+5,FALSE))","v":0.2},{"$f":"IF(X$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,X$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,X$4-$G$4+5,FALSE))","v":0.2},{"$f":"IF(Y$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,Y$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Y$4-$G$4+5,FALSE))","v":0.2},{"$f":"IF(Z$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,Z$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Z$4-$G$4+5,FALSE))","v":0.2},{"$f":"IF(AA$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,AA$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AA$4-$G$4+5,FALSE))","v":0.2},{"$f":"IF(AB$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,AB$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AB$4-$G$4+5,FALSE))","v":0.2},{"$f":"IF(AC$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,AC$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AC$4-$G$4+5,FALSE))","v":0.2},{"$f":"IF(AD$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,AD$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AD$4-$G$4+5,FALSE))","v":0.2},{"$f":"IF(AE$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,AE$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AE$4-$G$4+5,FALSE))","v":0.2},{"$f":"IF(AF$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$65:$AF$89,AF$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AF$4-$G$4+5,FALSE))","v":0.2}]
[null,"Geothermie",{"$f":"ControlPanel!E12","v":"Referenz"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,3,FALSE)","v":"0,01GW/a"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,4,FALSE)","v":"bis 2024: Mittelfristprognose (Trendszenario). Danach 0,01GW/a"},{"$f":"IF(G$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,G$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,H$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,I$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,I$4-$G$4+5,FALSE))","v":1.1799999999999998E-2},{"$f":"IF(J$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,J$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,J$4-$G$4+5,FALSE))","v":1.132E-2},{"$f":"IF(K$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,K$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,K$4-$G$4+5,FALSE))","v":3.7300000000000041E-3},{"$f":"IF(L$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,L$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,L$4-$G$4+5,FALSE))","v":0},{"$f":"IF(M$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,M$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,M$4-$G$4+5,FALSE))","v":4.9999999999999984E-3},{"$f":"IF(N$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,N$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,N$4-$G$4+5,FALSE))","v":2E-3},{"$f":"IF(O$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,O$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,O$4-$G$4+5,FALSE))","v":5.0000000000000001E-3},{"$f":"IF(P$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,P$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,P$4-$G$4+5,FALSE))","v":4.0000000000000001E-3},{"$f":"IF(Q$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,Q$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Q$4-$G$4+5,FALSE))","v":5.0000000000000001E-3},{"$f":"IF(R$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,R$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,R$4-$G$4+5,FALSE))","v":0},{"$f":"IF(S$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,S$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,S$4-$G$4+5,FALSE))","v":5.0000000000000001E-3},{"$f":"IF(T$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,T$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,T$4-$G$4+5,FALSE))","v":5.0000000000000001E-3},{"$f":"IF(U$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,U$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,U$4-$G$4+5,FALSE))","v":0},{"$f":"IF(V$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,V$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,V$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(W$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,W$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,W$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(X$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,X$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,X$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(Y$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,Y$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Y$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(Z$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,Z$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Z$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AA$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,AA$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AA$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AB$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,AB$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AB$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AC$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,AC$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AC$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AD$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,AD$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AD$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AE$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,AE$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AE$4-$G$4+5,FALSE))","v":0.01},{"$f":"IF(AF$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$91:$AF$115,AF$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AF$4-$G$4+5,FALSE))","v":0.01}]
[null,"Wind Onshore",{"$f":"ControlPanel!E8","v":"Referenz"},{"$f":"VLOOKUP($C$10,$C$117:$AF$144,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$10,$C$117:$AF$144,3,FALSE)","v":"1,5 GW bis 2021, ab 2023 2,5 GW/a"},{"$f":"VLOOKUP($C$10,$C$117:$AF$144,4,FALSE)","v":"Fortführung der aktuell geringen Ausbauzahlen bis 2021, danach Anstieg auf 2,5 GW in 2023; ab 2023 konstant 2,5 GW"},{"$f":"IF(G$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,G$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,G$4-$G$4+5,FALSE))","v":1.4349999999999989},{"$f":"IF(H$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,H$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,H$4-$G$4+5,FALSE))","v":1.8959999999999988},{"$f":"IF(I$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,I$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,I$4-$G$4+5,FALSE))","v":2.2069999999999994},{"$f":"IF(J$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,J$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,J$4-$G$4+5,FALSE))","v":2.9129999999999994},{"$f":"IF(K$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,K$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,K$4-$G$4+5,FALSE))","v":4.2570000000000032},{"$f":"IF(L$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,L$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,L$4-$G$4+5,FALSE))","v":3.536},{"$f":"IF(M$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,M$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,M$4-$G$4+5,FALSE))","v":4.625},{"$f":"IF(N$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,N$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,N$4-$G$4+5,FALSE))","v":5.2309999999999999},{"$f":"IF(O$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,O$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,O$4-$G$4+5,FALSE))","v":3.4460000000000002},1.5,{"$f":"IF(Q$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,Q$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,Q$4-$G$4+5,FALSE))","v":1.5},{"$f":"IF(R$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,R$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,R$4-$G$4+5,FALSE))","v":1.5},{"$f":"IF(S$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,S$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,S$4-$G$4+5,FALSE))","v":2},{"$f":"IF(T$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,T$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,T$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(U$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,U$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,U$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(V$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,V$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,V$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(W$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,W$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,W$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(X$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,X$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,X$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(Y$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,Y$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,Y$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(Z$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,Z$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,Z$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(AA$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,AA$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,AA$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(AB$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,AB$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,AB$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(AC$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,AC$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,AC$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(AD$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,AD$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,AD$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(AE$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,AE$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,AE$4-$G$4+5,FALSE))","v":2.5},{"$f":"IF(AF$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$117:$AF$144,AF$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$144,AF$4-$G$4+5,FALSE))","v":2.5}]
[null,"Wind Offshore",{"$f":"ControlPanel!E9","v":"Referenz"},{"$f":"VLOOKUP($C$11,$C$146:$AF$173,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$11,$C$146:$AF$173,3,FALSE)","v":"MFP Trend, danach konstant 1,5 GW"},{"$f":"VLOOKUP($C$11,$C$146:$AF$173,4,FALSE)","v":"bis 2024  MFP Trend Szenario plus zusätzlich 0,5 GW/a für 2023/2024; ab 2025 1,6 GW/a"},{"$f":"IF(G$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,G$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,G$4-$G$4+5,FALSE))","v":4.4999999999999998E-2},{"$f":"IF(H$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,H$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,H$4-$G$4+5,FALSE))","v":0.108},{"$f":"IF(I$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,I$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,I$4-$G$4+5,FALSE))","v":9.2299999999999993E-2},{"$f":"IF(J$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,J$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,J$4-$G$4+5,FALSE))","v":0.24},{"$f":"IF(K$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,K$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,K$4-$G$4+5,FALSE))","v":0.47770000000000001},{"$f":"IF(L$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,L$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,L$4-$G$4+5,FALSE))","v":2.2849999999999997},{"$f":"IF(M$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,M$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,M$4-$G$4+5,FALSE))","v":0.81799999999999995},{"$f":"IF(N$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,N$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,N$4-$G$4+5,FALSE))","v":1.306},{"$f":"IF(O$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,O$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,O$4-$G$4+5,FALSE))","v":0.95},{"$f":"IF(P$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,P$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,P$4-$G$4+5,FALSE))","v":1.409},{"$f":"IF(Q$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,Q$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,Q$4-$G$4+5,FALSE))","v":0},{"$f":"IF(R$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,R$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,R$4-$G$4+5,FALSE))","v":0},{"$f":"IF(S$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,S$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,S$4-$G$4+5,FALSE))","v":0.57199999999999995},{"$f":"IF(T$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,T$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,T$4-$G$4+5,FALSE))","v":0.5},{"$f":"IF(U$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,U$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,U$4-$G$4+5,FALSE))","v":1.996},{"$f":"IF(V$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,V$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,V$4-$G$4+5,FALSE))","v":1.6},{"$f":"IF(W$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,W$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,W$4-$G$4+5,FALSE))","v":1.6},{"$f":"IF(X$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,X$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,X$4-$G$4+5,FALSE))","v":1.6},{"$f":"IF(Y$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,Y$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,Y$4-$G$4+5,FALSE))","v":1.6},{"$f":"IF(Z$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,Z$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,Z$4-$G$4+5,FALSE))","v":1.6},{"$f":"IF(AA$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,AA$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,AA$4-$G$4+5,FALSE))","v":1.6},{"$f":"IF(AB$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,AB$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,AB$4-$G$4+5,FALSE))","v":1.6},{"$f":"IF(AC$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,AC$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,AC$4-$G$4+5,FALSE))","v":1.6},{"$f":"IF(AD$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,AD$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,AD$4-$G$4+5,FALSE))","v":1.6},{"$f":"IF(AE$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,AE$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,AE$4-$G$4+5,FALSE))","v":1.6},{"$f":"IF(AF$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$146:$AF$173,AF$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$146:$AF$173,AF$4-$G$4+5,FALSE))","v":1.6}]
[null,"PV",{"$f":"ControlPanel!E10","v":"Referenz"},{"$f":"VLOOKUP($C$12,$C$175:$AF$202,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$12,$C$175:$AF$202,3,FALSE)","v":"Sonderausschreibungen, 90% Realisierung"},{"$f":"VLOOKUP($C$12,$C$175:$AF$202,4,FALSE)","v":"bis 2024 wie MFP Trend-Szenario plus Sonderausschreibungen in 2020 (1,4 GW) und 2021 (1,6 GW) mit 1 Jahr Verzug und 90% Realisierung; ab 2025 4,0 GW/a"},{"$f":"IF(G$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,G$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,G$4-$G$4+5,FALSE))","v":7.3779999999999983},{"$f":"IF(H$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,H$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,H$4-$G$4+5,FALSE))","v":7.4849999999999994},{"$f":"IF(I$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,I$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,I$4-$G$4+5,FALSE))","v":7.6040000000000028},{"$f":"IF(J$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,J$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,J$4-$G$4+5,FALSE))","v":3.304000000000002},{"$f":"IF(K$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,K$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,K$4-$G$4+5,FALSE))","v":0.7958877419999979},{"$f":"IF(L$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,L$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,L$4-$G$4+5,FALSE))","v":1.498},{"$f":"IF(M$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,M$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,M$4-$G$4+5,FALSE))","v":1.5249999999999999},{"$f":"IF(N$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,N$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,N$4-$G$4+5,FALSE))","v":2.2440000000000002},{"$f":"IF(O$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,O$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,O$4-$G$4+5,FALSE))","v":2.4039999999999999},{"$f":"IF(P$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,P$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,P$4-$G$4+5,FALSE))","v":2.6869999999999998},{"$f":"IF(Q$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,Q$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,Q$4-$G$4+5,FALSE))","v":3.9910000000000001},{"$f":"IF(R$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,R$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,R$4-$G$4+5,FALSE))","v":4.7530000000000001},{"$f":"IF(S$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,S$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,S$4-$G$4+5,FALSE))","v":4.0209999999999999},{"$f":"IF(T$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,T$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,T$4-$G$4+5,FALSE))","v":4},{"$f":"IF(U$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,U$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,U$4-$G$4+5,FALSE))","v":4},{"$f":"IF(V$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,V$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,V$4-$G$4+5,FALSE))","v":4},{"$f":"IF(W$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,W$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,W$4-$G$4+5,FALSE))","v":4},{"$f":"IF(X$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,X$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,X$4-$G$4+5,FALSE))","v":4},{"$f":"IF(Y$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,Y$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,Y$4-$G$4+5,FALSE))","v":4},{"$f":"IF(Z$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,Z$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,Z$4-$G$4+5,FALSE))","v":4},{"$f":"IF(AA$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,AA$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,AA$4-$G$4+5,FALSE))","v":4},{"$f":"IF(AB$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,AB$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,AB$4-$G$4+5,FALSE))","v":4},{"$f":"IF(AC$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,AC$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,AC$4-$G$4+5,FALSE))","v":4},{"$f":"IF(AD$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,AD$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,AD$4-$G$4+5,FALSE))","v":4},{"$f":"IF(AE$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,AE$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,AE$4-$G$4+5,FALSE))","v":4},{"$f":"IF(AF$4<(ControlPanel!$D$59-1),VLOOKUP(\"Referenz\",$C$175:$AF$202,AF$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$175:$AF$202,AF$4-$G$4+5,FALSE))","v":4}]
[null,"Wasser","Referenz","fh","0,01 GW/a","bis 2024: Mittelfristprognose (Trendszenario). Danach konstant",0.11411000000000038,9.2075899999999766E-2,5.082349999999991E-2,7.4043600000000209E-2,0,0.2908247849999997,2.1633774999999821E-2,5.4000000000000003E-3,1.4999999999999999E-2,1.7000000000000001E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2]
[]
[null,null,"kein Zubau","mh","0 GW/a",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Gase","Referenz","fh","0,01GW/a","bis 2024: Mittelfristprognose (Trendszenario). Danach 0,01GW/a",1.5435999999999849E-2,1.2638999999999964E-2,7.8030000000000209E-3,8.2572000000000756E-3,0,4.5781999999999823E-2,4.0839999999999765E-3,1.6999999999999999E-3,6.0000000000000001E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,"kein Zubau","mh","0 GW/a",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,2.8999999999999998E-3,2.8999999999999998E-3,2.8999999999999998E-3,2.8999999999999998E-3,2.8999999999999998E-3,{"$f":"V$39","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,1E-4,1E-4,1E-4,1E-4,1E-4,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Biomasse","Referenz","fh","0,2 GW/a","MFP Trend bis 2024, danach 0,2 GW/a",0.54100080000000128,0.92484900000000014,0.2370309999999996,0.21040099999999845,0.63719819999999994,1.2571299999999432E-2,0.15215899999999888,0.221,0.33500000000000002,0.19500000000000001,0.17599999999999999,3.2000000000000001E-2,3.6999999999999998E-2,0.04,4.2999999999999997E-2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"kein Zubau","mh","0 GW/a",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"niedrig","mh","0,1 GW/a",null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"mittel","mh","0,2 GW/a",null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"hoch","mh","0,3 GW/a",null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,"sehr hoch","mh","0,4 GW/a",null,null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,0.182,0.04,4.3999999999999997E-2,4.5999999999999999E-2,4.7E-2,{"$f":"V$65","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,0.17100000000000001,2.8000000000000001E-2,3.3000000000000002E-2,3.6999999999999998E-2,3.9E-2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Geothermie","Referenz","fh","0,01GW/a","bis 2024: Mittelfristprognose (Trendszenario). Danach 0,01GW/a",0,0,1.1799999999999998E-2,1.132E-2,3.7300000000000041E-3,0,4.9999999999999984E-3,2E-3,5.0000000000000001E-3,4.0000000000000001E-3,5.0000000000000001E-3,0,5.0000000000000001E-3,5.0000000000000001E-3,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,"kein Zubau","mh","0 GW/a",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,7.0000000000000001E-3,0,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"U$91","v":0},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Onshore","Referenz","fh","1,5 GW bis 2021, ab 2023 2,5 GW/a","Fortführung der aktuell geringen Ausbauzahlen bis 2021, danach Anstieg auf 2,5 GW in 2023; ab 2023 konstant 2,5 GW",1.4349999999999989,1.8959999999999988,2.2069999999999994,2.9129999999999994,4.2570000000000032,3.536,4.625,5.2309999999999999,3.4460000000000002,1.3380000000000001,1.5,1.5,2,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
[null,null,"65% Szenario","as/pl/fh","Sonderausschreibungen; 90% Realisierung","bis 2024 wie MFP Trend-Szenario plus Sonderausschreibungen in 2019 (1GW), 2020 (1,4 GW), 2021 (1,6 GW) mit 1 Jahr Verzug und 90% Realisierung; ab 2025 3,5 GW/a",null,null,null,null,null,null,null,null,null,null,3.286,4.7619999999999996,5.1160000000000005,3.9870000000000001,3.4289999999999998,3.5,{"$f":"V119","v":3.5},{"$f":"W119","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[]
[null,null,"kein Zubau","mh","0 GW/a",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"niedrig","mh","1,5 GW/a",null,null,null,null,null,null,null,null,null,null,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,"mittel","mh","3,0 GW/a",null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"hoch","mh","4,5 GW/a",null,null,null,null,null,null,null,null,null,null,null,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5]
[null,null,"sehr hoch","mh","6,0 GW/a",null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[]
[null,null,"Sonderausschreibungen","as","Sonderausschreibungen; EEG 2017 Realisierung 90%","bis 2022 wie MFP Trend-Szenario plus Sonderausschreibungen in 2019 (1GW), 2020 (1,4 GW), 2021 (1,6 GW) mit 1 Jahr Verzug und 90% Realisierung; 2023 wie MFP Trend-Szenario; danach Ausschreibungsmengen nach EEG, 2 Jahre Verzug, 90% Realisierung",null,null,null,null,null,null,null,null,null,null,{"$f":"Q128+(1*0.9)","v":3.286},{"$f":"R128+(1.4*0.9)","v":4.7619999999999996},{"$f":"S128+(1.6*0.9)","v":5.1160000000000005},3.9870000000000001,3.4289999999999998,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61]
[null,null,"MFP Trend","fh","MFP Trend","bis 2024 wie MFP Trend-Szenario, danach wie Sonderausschreibungen; EEG 2017 Realisierung 90%",null,null,null,null,null,null,null,null,null,null,2.3860000000000001,3.5019999999999998,3.6760000000000002,3.9870000000000001,3.4289999999999998,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach wie Sonderausschreibungen; EEG 2017 Realisierung 90%",null,null,null,null,null,null,null,null,null,null,2.585,3.8010000000000002,3.8639999999999999,4.1909999999999998,3.6040000000000001,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach wie Sonderausschreibungen; EEG 2017 Realisierung 90%",null,null,null,null,null,null,null,null,null,null,2.1880000000000002,3.202,3.488,3.782,3.254,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61]
[null,null,"100%","dr","EEG 2017; 100% Realisierung","bis 2030 wie MFP Trend; danach Ausschreibungsmengen nach EEG; 2 Jahre Verzug, 100% Realisierung",null,null,null,null,null,null,null,null,null,null,3.0430000000000001,3.3149999999999999,2.827,2.7280000000000002,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Offshore","Referenz","fh","MFP Trend, danach konstant 1,5 GW","bis 2024  MFP Trend Szenario plus zusätzlich 0,5 GW/a für 2023/2024; ab 2025 1,6 GW/a",4.4999999999999998E-2,0.108,9.2299999999999993E-2,0.24,0.47770000000000001,2.2849999999999997,0.81799999999999995,{"$f":"0.901+0.405","v":1.306},0.95,1.409,{"$f":"Q148","v":0},{"$f":"R148","v":0},0.57199999999999995,0.5,1.996,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6]
[]
[null,null,"65% Szenario","as/pl/fh","Wie Referenz","bis 2024  MFP Trend Szenario plus zusätzlich 0,5 GW/a für 2023/2024; ab 2025 1,6 GW/a",null,null,null,null,null,null,null,null,null,null,0,0,0.57199999999999995,0.5,1.996,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6]
[]
[null,null,"kein Zubau","mh","0 GW/a",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"niedrig","cl","0,5 GW/a",null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,"mittel","cl","1,0 GW/a",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"hoch","cl","1,5 GW/a",null,null,null,null,null,null,null,null,null,null,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,"sehr hoch","cl","2 GW/a",null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,"EEG-Zubau Korridor","mh","EEG-Korridor","Erwartete Anlagen und EEG-Zubau Korridor",null,null,null,null,null,null,null,null,null,null,0.98899999999999999,0.51,0.24,0.7,0.48,0.9,0.9,0.9,0.9,0.9,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"MFP Trend","fh","MFP Trend","bis 2024 wie MFP Trend-Szenario, danach wie Erwartete Anlagen und EEG-Zubau Korridor",null,null,null,null,null,null,null,null,null,null,0,0,0.57199999999999995,0,1.496,{"$f":"V$156","v":0.9},0.9,0.9,0.9,0.9,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"MFP hoch","fh","MFP hoch","bis 2023 wie MFP oberes Szenario, danach wie Erwartete Anlagen und EEG-Zubau Korridor",null,null,null,null,null,null,null,null,null,null,0,0.32500000000000001,0.247,0.72599999999999998,1.802,{"$f":"V156","v":0.9},0.9,0.9,0.9,0.9,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2023 wie MFP unteres Szenario, danach wie Erwartete Anlagen und EEG-Zubau Korridor",null,null,null,null,null,null,null,null,null,null,0,0,0.32500000000000001,0.247,0.72599999999999998,{"$f":"V156","v":0.9},0.9,0.9,0.9,0.9,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"PV","Referenz","fh","Sonderausschreibungen, 90% Realisierung","bis 2024 wie MFP Trend-Szenario plus Sonderausschreibungen in 2020 (1,4 GW) und 2021 (1,6 GW) mit 1 Jahr Verzug und 90% Realisierung; ab 2025 4,0 GW/a",7.3779999999999983,7.4849999999999994,7.6040000000000028,3.304000000000002,0.7958877419999979,1.498,1.5249999999999999,{"$f":"1.695+0.549","v":2.2440000000000002},2.4039999999999999,2.6869999999999998,{"$f":"Q186+(1*0.9)","v":3.9910000000000001},{"$f":"R186+(1.4*0.9)","v":4.7530000000000001},{"$f":"S186+(1.6*0.9)","v":4.0209999999999999},4,4,4,4,4,4,4,4,4,4,4,4,4]
[]
[null,null,"65% Szenario","fh/pl","Sonderausschreibungen, 90% Realisierung","bis 2024 wie MFP Trend-Szenario plus Sonderausschreibungen in 2020 (1,4 GW) und 2021 (1,6 GW) mit 1 Jahr Verzug und 90% Realisierung; Zusätzliche 2 GW in 2023 und 2024; ab 2025 5 GW/a",null,null,null,null,null,null,null,null,null,null,3.9910000000000001,4.7530000000000001,4.0209999999999999,4,4,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,"kein Zubau","mh","0 GW/a",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"niedrig","mh","1,5 GW/a",null,null,null,null,null,null,null,null,null,null,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,"mittel","mh","3,0 GW/a",null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"hoch","mh","4,5 GW/a",null,null,null,null,null,null,null,null,null,null,null,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5]
[null,null,"sehr hoch","mh","6,0 GW/a",null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[]
[null,null,"Sonderausschreibungen","fh","Sonderausschreibungen; EEG-Korridor","bis 2024 wie MFP Trend-Szenario plus Sonderausschreibungen in 2020 (1,4 GW), 2021 (1,6 GW) mit 1 Jahr Verzug und 90% Realisierung; danach Mittelwert EEG-Korridor",null,null,null,null,null,null,null,null,null,null,{"$f":"Q186+(1*0.9)","v":3.9910000000000001},{"$f":"R186+(1.4*0.9)","v":4.7530000000000001},{"$f":"S186+(1.6*0.9)","v":4.0209999999999999},{"$f":"T186","v":0.73399999999999999},{"$f":"U186","v":0.74},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,"MFP Trend","fh","MFP Trend","bis 2024 wie MFP Trend-Szenario, danach wie Sonderausschreibungen; EEG-Korridor",null,null,null,null,null,null,null,null,null,null,3.0910000000000002,3.4929999999999999,2.581,0.73399999999999999,0.74,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach wie Sonderausschreibungen; EEG-Korridor",null,null,null,null,null,null,null,null,null,null,3.327,3.827,2.601,1.0369999999999999,1.1020000000000001,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach wie Sonderausschreibungen; EEG-Korridor",null,null,null,null,null,null,null,null,null,null,2.8620000000000001,3.181,2.698,0.45500000000000002,0.435,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]

{"sheet":"D-Standardauslastung","index":16,"n_rows":172,"n_cols":32,"rows_kept":172,"cut":false,"hidden":true,"merged":[]}
[" ","Standardauslastung für Neuanlagen (Volllaststunden pro Jahr)"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"h","h","h","h","h","h","h","h","h","h","h","h","h","h","h","h","h","h","h","h","h","h","h","h","h","h"]
[null,"Wasser",{"$f":"ControlPanel!E39","v":"Referenz"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,3,FALSE)","v":"MFP Trend"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,4,FALSE)","v":"bis 2024 wie MFP Referenzszenario, danach konstant"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,G$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,H$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,I$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,J$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,K$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,L$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,L$4-$G$4+5,FALSE))","v":0},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,M$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,M$4-$G$4+5,FALSE))","v":0},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,N$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,N$4-$G$4+5,FALSE))","v":0},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,O$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,O$4-$G$4+5,FALSE))","v":0},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,P$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,P$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Q$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Q$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,R$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,R$4-$G$4+5,FALSE))","v":3945},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,S$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,S$4-$G$4+5,FALSE))","v":3945},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,T$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,T$4-$G$4+5,FALSE))","v":3945},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,U$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,U$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,V$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,V$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,W$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,W$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,X$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,X$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Y$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Y$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Z$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Z$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AA$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AA$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AB$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AB$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AC$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AC$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AD$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AD$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AE$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AE$4-$G$4+5,FALSE))","v":3956},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AF$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AF$4-$G$4+5,FALSE))","v":3956}]
[null,"Gase",{"$f":"ControlPanel!E40","v":"Referenz"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,3,FALSE)","v":"MFP Trend"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,4,FALSE)","v":"bis 2024 wie MFP Referenzszenario, danach konstant"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,G$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,H$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,I$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,J$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,K$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,L$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,L$4-$G$4+5,FALSE))","v":2901},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,M$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,M$4-$G$4+5,FALSE))","v":2901},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,N$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,N$4-$G$4+5,FALSE))","v":3944},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,O$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,O$4-$G$4+5,FALSE))","v":3767},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,P$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,P$4-$G$4+5,FALSE))","v":3685},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Q$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Q$4-$G$4+5,FALSE))","v":3372.3653395784545},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,R$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,R$4-$G$4+5,FALSE))","v":4022.364217252396},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,S$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,S$4-$G$4+5,FALSE))","v":4257.1428571428569},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,T$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,T$4-$G$4+5,FALSE))","v":5260.2739726027394},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,U$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,U$4-$G$4+5,FALSE))","v":5861.635220125786},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,V$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,V$4-$G$4+5,FALSE))","v":5861.635220125786},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,W$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,W$4-$G$4+5,FALSE))","v":5861.635220125786},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,X$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,X$4-$G$4+5,FALSE))","v":5861.635220125786},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Y$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Y$4-$G$4+5,FALSE))","v":5861.635220125786},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Z$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Z$4-$G$4+5,FALSE))","v":5861.635220125786},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AA$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AA$4-$G$4+5,FALSE))","v":5861.635220125786},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AB$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AB$4-$G$4+5,FALSE))","v":5861.635220125786},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AC$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AC$4-$G$4+5,FALSE))","v":5861.635220125786},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AD$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AD$4-$G$4+5,FALSE))","v":5861.635220125786},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AE$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AE$4-$G$4+5,FALSE))","v":5861.635220125786},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AF$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AF$4-$G$4+5,FALSE))","v":5861.635220125786}]
[null,"Biomasse",{"$f":"ControlPanel!E37","v":"Referenz"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,3,FALSE)","v":"MFP Trend"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,4,FALSE)","v":"bis 2024 wie MFP Referenzszenario, danach konstant"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,G$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,H$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,I$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,J$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,K$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,L$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,L$4-$G$4+5,FALSE))","v":5957},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,M$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,M$4-$G$4+5,FALSE))","v":5957},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,N$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,N$4-$G$4+5,FALSE))","v":5641},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,O$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,O$4-$G$4+5,FALSE))","v":5541},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,P$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,P$4-$G$4+5,FALSE))","v":5340},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Q$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Q$4-$G$4+5,FALSE))","v":5402},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,R$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,R$4-$G$4+5,FALSE))","v":5376},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,S$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,S$4-$G$4+5,FALSE))","v":5373},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,T$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,T$4-$G$4+5,FALSE))","v":5362},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,U$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,U$4-$G$4+5,FALSE))","v":5352},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,V$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,V$4-$G$4+5,FALSE))","v":5352},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,W$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,W$4-$G$4+5,FALSE))","v":5352},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,X$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,X$4-$G$4+5,FALSE))","v":5352},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Y$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Y$4-$G$4+5,FALSE))","v":5352},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Z$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Z$4-$G$4+5,FALSE))","v":5352},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AA$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AA$4-$G$4+5,FALSE))","v":5352},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AB$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AB$4-$G$4+5,FALSE))","v":5352},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AC$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AC$4-$G$4+5,FALSE))","v":5352},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AD$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AD$4-$G$4+5,FALSE))","v":5352},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AE$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AE$4-$G$4+5,FALSE))","v":5352},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AF$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AF$4-$G$4+5,FALSE))","v":5352}]
[null,"Geothermie",{"$f":"ControlPanel!E38","v":"Referenz"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,3,FALSE)","v":"MFP Trend"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,4,FALSE)","v":"bis 2024 wie MFP Referenzszenario, danach konstant"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,G$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,H$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,I$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,J$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,K$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,L$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,L$4-$G$4+5,FALSE))","v":4341},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,M$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,M$4-$G$4+5,FALSE))","v":4341},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,N$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,N$4-$G$4+5,FALSE))","v":6304},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,O$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,O$4-$G$4+5,FALSE))","v":6304},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,P$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,P$4-$G$4+5,FALSE))","v":6304},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Q$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Q$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,R$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,R$4-$G$4+5,FALSE))","v":5441},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,S$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,S$4-$G$4+5,FALSE))","v":5441},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,T$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,T$4-$G$4+5,FALSE))","v":5441},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,U$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,U$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,V$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,V$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,W$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,W$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,X$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,X$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Y$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Y$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Z$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Z$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AA$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AA$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AB$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AB$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AC$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AC$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AD$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AD$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AE$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AE$4-$G$4+5,FALSE))","v":5457},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AF$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AF$4-$G$4+5,FALSE))","v":5457}]
[null,"Wind Onshore",{"$f":"ControlPanel!E34","v":"Referenz"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,2,FALSE)","v":"dr"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,3,FALSE)","v":"Anstieg auf 2600h in 2035"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,4,FALSE)","v":"bis 2023 wie MFP hoch, danach degressiver Anstieg auf 2600h in 2035"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,G$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,H$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,I$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,J$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,K$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,L$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,L$4-$G$4+5,FALSE))","v":1768},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,M$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,M$4-$G$4+5,FALSE))","v":1768},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,N$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,N$4-$G$4+5,FALSE))","v":1806},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,O$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,O$4-$G$4+5,FALSE))","v":1810},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,P$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,P$4-$G$4+5,FALSE))","v":1994},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Q$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Q$4-$G$4+5,FALSE))","v":2056},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,R$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,R$4-$G$4+5,FALSE))","v":2113},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,S$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,S$4-$G$4+5,FALSE))","v":2176},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,T$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,T$4-$G$4+5,FALSE))","v":2242},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,U$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,U$4-$G$4+5,FALSE))","v":2310},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,V$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,V$4-$G$4+5,FALSE))","v":2406.6666666666665},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,W$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,W$4-$G$4+5,FALSE))","v":2455},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,X$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,X$4-$G$4+5,FALSE))","v":2484},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Y$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Y$4-$G$4+5,FALSE))","v":2503.3333333333335},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Z$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Z$4-$G$4+5,FALSE))","v":2517.1428571428573},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AA$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AA$4-$G$4+5,FALSE))","v":2527.5},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AB$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AB$4-$G$4+5,FALSE))","v":2535.5555555555557},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AC$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AC$4-$G$4+5,FALSE))","v":2542},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AD$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AD$4-$G$4+5,FALSE))","v":2547.2727272727275},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AE$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AE$4-$G$4+5,FALSE))","v":2551.666666666667},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AF$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AF$4-$G$4+5,FALSE))","v":2600}]
[null,"Wind Offshore",{"$f":"ControlPanel!E35","v":"Referenz"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,2,FALSE)","v":"as/pl"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,3,FALSE)","v":"Anstieg auf 4700 h in 2035"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,4,FALSE)","v":"bis 2023 wie MFP hoch, danach degressiver Anstieg auf 4700h in 2035"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,G$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,H$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,I$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,J$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,K$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,L$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,L$4-$G$4+5,FALSE))","v":3280},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,M$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,M$4-$G$4+5,FALSE))","v":3280},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,N$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,N$4-$G$4+5,FALSE))","v":3658},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,O$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,O$4-$G$4+5,FALSE))","v":3600},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,P$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,P$4-$G$4+5,FALSE))","v":3990},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Q$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Q$4-$G$4+5,FALSE))","v":4278},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,R$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,R$4-$G$4+5,FALSE))","v":4268},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,S$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,S$4-$G$4+5,FALSE))","v":4284},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,T$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,T$4-$G$4+5,FALSE))","v":4304},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,U$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,U$4-$G$4+5,FALSE))","v":4369},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,V$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,V$4-$G$4+5,FALSE))","v":4479.333333333333},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,W$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,W$4-$G$4+5,FALSE))","v":4534.5},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,X$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,X$4-$G$4+5,FALSE))","v":4567.6000000000004},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Y$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Y$4-$G$4+5,FALSE))","v":4589.666666666667},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Z$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Z$4-$G$4+5,FALSE))","v":4605.4285714285716},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AA$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AA$4-$G$4+5,FALSE))","v":4617.25},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AB$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AB$4-$G$4+5,FALSE))","v":4626.4444444444443},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AC$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AC$4-$G$4+5,FALSE))","v":4633.8},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AD$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AD$4-$G$4+5,FALSE))","v":4639.818181818182},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AE$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AE$4-$G$4+5,FALSE))","v":4644.8333333333339},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AF$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AF$4-$G$4+5,FALSE))","v":4700}]
[null,"PV",{"$f":"ControlPanel!E36","v":"Referenz"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,3,FALSE)","v":"Anstieg auf 950h in 2035"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,4,FALSE)","v":"bis 2024 wie MFP Referenzszenario, danach lineare Anpassung auf 950h in 2035"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,G$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,H$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,I$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,J$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,K$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,L$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,L$4-$G$4+5,FALSE))","v":941},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,M$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,M$4-$G$4+5,FALSE))","v":941},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,N$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,N$4-$G$4+5,FALSE))","v":932},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,O$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,O$4-$G$4+5,FALSE))","v":981},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,P$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,P$4-$G$4+5,FALSE))","v":927},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Q$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Q$4-$G$4+5,FALSE))","v":886.06344148903997},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,R$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,R$4-$G$4+5,FALSE))","v":885.98771711691347},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,S$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,S$4-$G$4+5,FALSE))","v":900.97551335716719},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,T$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,T$4-$G$4+5,FALSE))","v":914.5359764530657},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,U$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,U$4-$G$4+5,FALSE))","v":913.49014666246626},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,V$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,V$4-$G$4+5,FALSE))","v":916.44548195804407},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,W$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,W$4-$G$4+5,FALSE))","v":919.40081725362188},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,X$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,X$4-$G$4+5,FALSE))","v":922.35615254919969},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Y$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Y$4-$G$4+5,FALSE))","v":925.3114878447775},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Z$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Z$4-$G$4+5,FALSE))","v":928.26682314035531},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AA$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AA$4-$G$4+5,FALSE))","v":931.22215843593312},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AB$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AB$4-$G$4+5,FALSE))","v":934.17749373151094},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AC$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AC$4-$G$4+5,FALSE))","v":937.13282902708875},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AD$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AD$4-$G$4+5,FALSE))","v":940.08816432266656},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AE$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AE$4-$G$4+5,FALSE))","v":943.04349961824437},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AF$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AF$4-$G$4+5,FALSE))","v":950}]
[null,"Wasser","Referenz","fh","MFP Trend","bis 2024 wie MFP Referenzszenario, danach konstant",null,null,null,null,null,null,null,null,null,null,3956,3945,3945,3945,3956,{"$f":"U13","v":3956},3956,3956,3956,3956,3956,3956,3956,3956,3956,3956]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,4215,4204,4204,4204,4215,{"$f":"U15","v":4215},4215,4215,4215,4215,4215,4215,4215,4215,4215,4215]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,3697,3687,3687,3687,3697,{"$f":"U16","v":3697},3697,3697,3697,3697,3697,3697,3697,3697,3697,3697]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Gase","Referenz","fh","MFP Trend","bis 2024 wie MFP Referenzszenario, danach konstant",null,null,null,null,null,2901,2901,3944,3767,3685,3372.3653395784545,4022.364217252396,4257.1428571428569,5260.2739726027394,5861.635220125786,{"$f":"U39","v":5861.635220125786},5861.635220125786,5861.635220125786,5861.635220125786,5861.635220125786,5861.635220125786,5861.635220125786,5861.635220125786,5861.635220125786,5861.635220125786,5861.635220125786]
[]
[null,null,"MFP hoch","as","MFP hoch","bis 2024 wie MFP oberes Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,3509.1743119266057,4240.7407407407409,4525.42372881356,5504.1666666666661,5939.890710382514,{"$f":"U41","v":5939.890710382514},5939.890710382514,5939.890710382514,5939.890710382514,5939.890710382514,5939.890710382514,5939.890710382514,5939.890710382514,5939.890710382514,5939.890710382514,5939.890710382514]
[null,null,"MFP niedrig","as","MFP niedrig","bis 202 wie MFP unteres Szenario, danach  konstant",null,null,null,null,null,null,null,null,null,null,3219.5704057279236,3823.333333333333,3996.212121212121,4989.9497487437184,5798.5074626865671,{"$f":"U42","v":5798.5074626865671},5798.5074626865671,5798.5074626865671,5798.5074626865671,5798.5074626865671,5798.5074626865671,5798.5074626865671,5798.5074626865671,5798.5074626865671,5798.5074626865671,5798.5074626865671]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Biomasse","Referenz","fh","MFP Trend","bis 2024 wie MFP Referenzszenario, danach konstant",null,null,null,null,null,5957,5957,5641,5541,5340,5402,5376,5373,5362,5352,{"$f":"U65","v":5352},5352,5352,5352,5352,5352,5352,5352,5352,5352,5352]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,5669,5638,5632,5617,5604,{"$f":"U67","v":5604},5604,5604,5604,5604,5604,5604,5604,5604,5604,5604]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,5135,5112,5113,5106,5098,{"$f":"U68","v":5098},5098,5098,5098,5098,5098,5098,5098,5098,5098,5098]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Geothermie","Referenz","fh","MFP Trend","bis 2024 wie MFP Referenzszenario, danach konstant",null,null,null,null,null,4341,4341,6304,6304,6304,5457,5441,5441,5441,5457,{"$f":"U91","v":5457},5457,5457,5457,5457,5457,5457,5457,5457,5457,5457]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,6330,6310,6310,6310,6330,{"$f":"U93","v":6330},6330,6330,6330,6330,6330,6330,6330,6330,6330,6330]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach linearer konstant",null,null,null,null,null,null,null,null,null,null,4585,4571,4571,4571,4585,{"$f":"U94","v":4585},{"$f":"V94","v":4585},4585,4585,4585,4585,4585,4585,4585,4585,4585]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"65% EE bis 2030","as/pl","steigt auf 2600h in 2035; höhere Ausgangsauslastung"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Onshore","Referenz","dr","Anstieg auf 2600h in 2035","bis 2023 wie MFP hoch, danach degressiver Anstieg auf 2600h in 2035",null,null,null,null,null,1768,1768,1806,1810,1994,{"$f":"Q119","v":2056},2113,{"$f":"S119","v":2176},{"$f":"T119","v":2242},{"$f":"U119","v":2310},{"$f":"U117+(($AF$117-U117)/(W4-$T$4))","v":2406.6666666666665},{"$f":"V117+(($AF$117-V117)/(X4-$T$4))","v":2455},2484,2503.3333333333335,2517.1428571428573,2527.5,2535.5555555555557,{"$f":"AB117+(($AF$117-AB117)/(AD4-$T$4))","v":2542},2547.2727272727275,{"$f":"AD117+(($AF$117-AD117)/(AF4-$T$4))","v":2551.666666666667},2600]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach linearer Anstieg auf 2600h in 2035",null,null,null,null,null,null,null,null,null,null,2056,2113,2176,2242,2310,{"$f":"U119+($AF119-$T119)/($AF$4-$T$4)","v":2339.8333333333335},2369.666666666667,2399.5000000000005,2429.3333333333339,2459.1666666666674,2489.0000000000009,2518.8333333333344,2548.6666666666679,2578.5000000000014,2608.3333333333348,{"$f":"AF117","v":2600}]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach linearer Anstieg auf 2600h in 2035",null,null,null,null,null,null,null,null,null,null,1658,1709,1763,1822,1883,{"$f":"U120+($AF120-$T120)/($AF$4-$T$4)","v":1947.8333333333333},2012.6666666666665,2077.5,2142.3333333333335,2207.166666666667,2272.0000000000005,2336.8333333333339,2401.6666666666674,2466.5000000000009,2531.3333333333344,{"$f":"AF117","v":2600}]
[null,null,"MFP Trend","fh","MFP Trend","bis 2024 wie MFP Referenzszenario, danach linearer Anstieg auf 2600h in 2035",null,null,null,null,null,null,null,null,null,null,1863,1917,1976,2039,2104,2150.75,2197.5,2244.25,2291,2337.75,2384.5,2431.25,2478,2524.75,{"$f":"AD121+($AF121-$T121)/($AF$4-$T$4)","v":2571.5},2600]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Offshore","Referenz","as/pl","Anstieg auf 4700 h in 2035","bis 2023 wie MFP hoch, danach degressiver Anstieg auf 4700h in 2035",null,null,null,null,null,3280,3280,3658,3600,3990,{"$f":"Q145","v":4278},4268,4284,4304,4369,{"$f":"U143+(($AF$143-U143)/(W4-$T$4))","v":4479.333333333333},4534.5,4567.6000000000004,4589.666666666667,4605.4285714285716,4617.25,4626.4444444444443,4633.8,4639.818181818182,{"$f":"AD143+(($AF$143-AD143)/(AF4-$T$4))","v":4644.8333333333339},4700]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2023 wie MFP oberes Szenario, danach linearer Anstieg auf 4700h in 2035",null,null,null,null,null,null,null,null,null,null,4278,4268,4284,4304,4369,{"$f":"U145+($AF145-$T145)/($AF$4-$T$4)","v":4402},4435,4468,4501,4534,4567,4600,4633,4666,{"$f":"AD145+($AF145-$T145)/($AF$4-$T$4)","v":4699},4700]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2023 wie MFP unteres Szenario, danach linearer Anstieg auf 4000h in 2035",null,null,null,null,null,null,null,null,null,null,3456,3445,3448,3463,3490,{"$f":"U146+($AF146-$T146)/($AF$4-$T$4)","v":3534.75},3579.5,3624.25,3669,3713.75,3758.5,3803.25,3848,3892.75,{"$f":"AD146+($AF146-$T146)/($AF$4-$T$4)","v":3937.5},4000]
[null,null,"MFP Trend","fh","MFP Trend","bis 2023 wie MFP Trendszenario, danach linearer Anstieg auf 4300h in 2035",null,null,null,null,null,null,null,null,null,null,3879,3867,3883,3891,3937,{"$f":"U147+($AF147-$T147)/($AF$4-$T$4)","v":3971.0833333333335},4005.166666666667,4039.2500000000005,4073.3333333333339,4107.416666666667,4141.5,4175.583333333333,4209.6666666666661,4243.7499999999991,{"$f":"AD147+($AF147-$T147)/($AF$4-$T$4)","v":4277.8333333333321},4300]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"PV","Referenz","fh","Anstieg auf 950h in 2035","bis 2024 wie MFP Referenzszenario, danach lineare Anpassung auf 950h in 2035",null,null,null,null,null,941,941,932,981,927,886.06344148903997,885.98771711691347,900.97551335716719,914.5359764530657,913.49014666246626,{"$f":"U169+($AF169-$T169)/($AF$4-$T$4)","v":916.44548195804407},919.40081725362188,922.35615254919969,925.3114878447775,928.26682314035531,931.22215843593312,934.17749373151094,937.13282902708875,940.08816432266656,{"$f":"AD169+($AF169-$T169)/($AF$4-$T$4)","v":943.04349961824437},950]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach lineare Anpassung auf 1050h in 2035",null,null,null,null,null,null,null,null,null,null,982.00164167450794,981.51591788158282,999.04216258403244,1013.4812673087977,1011.7234897034948,{"$f":"U171+($AF171-$T171)/($AF$4-$T$4)","v":1014.7667174277617},1017.8099451520286,1020.8531728762955,1023.8964006005624,1026.9396283248293,1029.9828560490962,1033.0260837733631,1036.06931149763,1039.1125392218969,{"$f":"AD171+($AF171-$T171)/($AF$4-$T$4)","v":1042.1557669461638},1050]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach lineare Anpassung auf 850h in 2035",null,null,null,null,null,null,null,null,null,null,830.78110402534628,830.97731738491768,840.73879202423939,857.46162566806424,856.71433927901876,{"$f":"U172+($AF172-$T172)/($AF$4-$T$4)","v":856.09253714001341},855.47073500100805,854.8489328620027,854.22713072299734,853.60532858399199,852.98352644498664,852.36172430598128,851.73992216697593,851.11812002797058,{"$f":"AD172+($AF172-$T172)/($AF$4-$T$4)","v":850.49631788896522},850]

{"sheet":"D-Dargebotsfaktor","index":17,"n_rows":170,"n_cols":32,"rows_kept":170,"cut":false,"hidden":true,"merged":[]}
[" ","Dargebotsfaktor"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Wasser",{"$f":"ControlPanel!I39","v":"Referenz"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,4,FALSE)","v":0},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,G$4-$G$4+5,FALSE)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Gase",{"$f":"ControlPanel!I40","v":"Referenz"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,4,FALSE)","v":0},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,G$4-$G$4+5,FALSE)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Biomasse",{"$f":"ControlPanel!I37","v":"Referenz"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,4,FALSE)","v":0},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,G$4-$G$4+5,FALSE)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Geothermie",{"$f":"ControlPanel!I38","v":"Referenz"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,4,FALSE)","v":0},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,G$4-$G$4+5,FALSE)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Wind Onshore",{"$f":"ControlPanel!I34","v":"Referenz"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,4,FALSE)","v":0},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,G$4-$G$4+5,FALSE)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Wind Offshore",{"$f":"ControlPanel!I35","v":"Referenz"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,4,FALSE)","v":0},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,G$4-$G$4+5,FALSE)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"PV",{"$f":"ControlPanel!I36","v":"Referenz"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,4,FALSE)","v":0},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,G$4-$G$4+5,FALSE)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Wasser","Referenz","mh","100%",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"110%","mh","110%",null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Gase","Referenz","mh","100%",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"110%","mh","110%",null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Biomasse","Referenz","mh","100%",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"110%","mh","110%",null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Geothermie","Referenz","mh","100%",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"110%","mh","110%",null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Onshore","Referenz","mh","100%",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"110%","mh","110%",null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Offshore","Referenz","mh","100%",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"110%","mh","110%",null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"PV","Referenz","mh","100%",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"110%","mh","Dargebotsfaktor 110%",null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]

{"sheet":"D-Spot-Skalierungsfaktor","index":18,"n_rows":11,"n_cols":31,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[" ","Spot-Skalierungsfaktor"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none"]
[null,{"$f":"ControlPanel!L27","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"90%"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":0},{"$f":"IF(F$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":0},{"$f":"IF(G$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":0.68426197458455529},{"$f":"IF(J$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(K$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(L$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(M$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(N$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(O$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(P$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(Q$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(R$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(S$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(T$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(U$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(V$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(W$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(X$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(Y$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(Z$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(AA$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(AB$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(AC$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(AD$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":0.9},{"$f":"IF(AE$4<ControlPanel!$D$59-1,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":0.9}]
[null,"Referenz","mh","90%",null,null,null,null,{"$f":"35/51.15","v":0.68426197458455529},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[null,"100%","cl","100%",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"80%","cl","80%",null,null,null,null,null,null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"70%","cl","70%",null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]

{"sheet":"D-Profilfaktoren","index":19,"n_rows":172,"n_cols":32,"rows_kept":172,"cut":false,"hidden":true,"merged":[]}
[" ","Profilfaktoren"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit","unit"]
[null,"Wasser",{"$f":"ControlPanel!L39","v":"Referenz"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,4,FALSE)","v":"Werte bis 2023: MFP Referenzszenario, danach konstant 100%"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,G$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,G$4-$G$4+5,FALSE))","v":1},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,H$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,H$4-$G$4+5,FALSE))","v":1},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,I$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,I$4-$G$4+5,FALSE))","v":1},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,J$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,J$4-$G$4+5,FALSE))","v":1},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,K$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,K$4-$G$4+5,FALSE))","v":1},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,L$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,L$4-$G$4+5,FALSE))","v":1},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,M$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,M$4-$G$4+5,FALSE))","v":1},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,N$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,N$4-$G$4+5,FALSE))","v":1},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,O$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,O$4-$G$4+5,FALSE))","v":1},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,P$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,P$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Q$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Q$4-$G$4+5,FALSE))","v":1},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,R$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,R$4-$G$4+5,FALSE))","v":1},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,S$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,S$4-$G$4+5,FALSE))","v":1},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,T$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,T$4-$G$4+5,FALSE))","v":1},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,U$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,U$4-$G$4+5,FALSE))","v":1},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,V$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,V$4-$G$4+5,FALSE))","v":1},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,W$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,W$4-$G$4+5,FALSE))","v":1},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,X$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,X$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Y$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Y$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Z$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Z$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AA$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AA$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AB$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AB$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AC$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AC$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AD$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AD$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AE$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AE$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AF$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AF$4-$G$4+5,FALSE))","v":1}]
[null,"Gase",{"$f":"ControlPanel!L40","v":"Referenz"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,4,FALSE)","v":"Werte bis 2023: MFP Referenzszenario, danach konstant 100%"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,G$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,G$4-$G$4+5,FALSE))","v":1},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,H$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,H$4-$G$4+5,FALSE))","v":1},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,I$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,I$4-$G$4+5,FALSE))","v":1},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,J$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,J$4-$G$4+5,FALSE))","v":1},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,K$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,K$4-$G$4+5,FALSE))","v":1},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,L$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,L$4-$G$4+5,FALSE))","v":1},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,M$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,M$4-$G$4+5,FALSE))","v":1},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,N$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,N$4-$G$4+5,FALSE))","v":1},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,O$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,O$4-$G$4+5,FALSE))","v":1},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,P$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,P$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Q$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Q$4-$G$4+5,FALSE))","v":1},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,R$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,R$4-$G$4+5,FALSE))","v":1},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,S$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,S$4-$G$4+5,FALSE))","v":1},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,T$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,T$4-$G$4+5,FALSE))","v":1},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,U$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,U$4-$G$4+5,FALSE))","v":1},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,V$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,V$4-$G$4+5,FALSE))","v":1},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,W$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,W$4-$G$4+5,FALSE))","v":1},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,X$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,X$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Y$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Y$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Z$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Z$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AA$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AA$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AB$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AB$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AC$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AC$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AD$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AD$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AE$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AE$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AF$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AF$4-$G$4+5,FALSE))","v":1}]
[null,"Biomasse",{"$f":"ControlPanel!L37","v":"Referenz"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,4,FALSE)","v":"Werte bis 2023: MFP Referenzszenario, danach konstant 100%"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,G$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,G$4-$G$4+5,FALSE))","v":1},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,H$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,H$4-$G$4+5,FALSE))","v":1},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,I$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,I$4-$G$4+5,FALSE))","v":1},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,J$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,J$4-$G$4+5,FALSE))","v":1},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,K$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,K$4-$G$4+5,FALSE))","v":1},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,L$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,L$4-$G$4+5,FALSE))","v":1},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,M$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,M$4-$G$4+5,FALSE))","v":1},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,N$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,N$4-$G$4+5,FALSE))","v":1},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,O$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,O$4-$G$4+5,FALSE))","v":1},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,P$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,P$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Q$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Q$4-$G$4+5,FALSE))","v":1},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,R$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,R$4-$G$4+5,FALSE))","v":1},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,S$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,S$4-$G$4+5,FALSE))","v":1},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,T$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,T$4-$G$4+5,FALSE))","v":1},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,U$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,U$4-$G$4+5,FALSE))","v":1},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,V$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,V$4-$G$4+5,FALSE))","v":1},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,W$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,W$4-$G$4+5,FALSE))","v":1},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,X$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,X$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Y$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Y$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Z$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Z$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AA$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AA$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AB$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AB$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AC$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AC$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AD$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AD$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AE$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AE$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AF$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AF$4-$G$4+5,FALSE))","v":1}]
[null,"Geothermie",{"$f":"ControlPanel!L38","v":"Referenz"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,4,FALSE)","v":"Werte bis 2023: MFP Referenzszenario, danach konstant 100%"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,G$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,G$4-$G$4+5,FALSE))","v":1},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,H$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,H$4-$G$4+5,FALSE))","v":1},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,I$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,I$4-$G$4+5,FALSE))","v":1},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,J$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,J$4-$G$4+5,FALSE))","v":1},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,K$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,K$4-$G$4+5,FALSE))","v":1},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,L$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,L$4-$G$4+5,FALSE))","v":1},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,M$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,M$4-$G$4+5,FALSE))","v":1},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,N$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,N$4-$G$4+5,FALSE))","v":1},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,O$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,O$4-$G$4+5,FALSE))","v":1},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,P$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,P$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Q$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Q$4-$G$4+5,FALSE))","v":1},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,R$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,R$4-$G$4+5,FALSE))","v":1},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,S$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,S$4-$G$4+5,FALSE))","v":1},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,T$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,T$4-$G$4+5,FALSE))","v":1},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,U$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,U$4-$G$4+5,FALSE))","v":1},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,V$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,V$4-$G$4+5,FALSE))","v":1},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,W$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,W$4-$G$4+5,FALSE))","v":1},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,X$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,X$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Y$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Y$4-$G$4+5,FALSE))","v":1},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Z$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Z$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AA$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AA$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AB$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AB$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AC$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AC$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AD$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AD$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AE$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AE$4-$G$4+5,FALSE))","v":1},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AF$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AF$4-$G$4+5,FALSE))","v":1}]
[null,"Wind Onshore",{"$f":"ControlPanel!L34","v":"Referenz"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,3,FALSE)","v":"eigene Berechnung"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,4,FALSE)","v":"2020: ÜNB-Umlageberechnung 2020. Werte bis 2023: MFP Referenzszenario 2019, danach lineare Absenkung auf 60%"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,G$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,G$4-$G$4+5,FALSE))","v":0.82750000000000001},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,H$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,H$4-$G$4+5,FALSE))","v":0.82},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,I$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,I$4-$G$4+5,FALSE))","v":0.90500000000000003},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,J$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,J$4-$G$4+5,FALSE))","v":0.88900000000000001},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,K$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,K$4-$G$4+5,FALSE))","v":0.85099999999999998},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,L$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,L$4-$G$4+5,FALSE))","v":0.84899999999999998},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,M$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,M$4-$G$4+5,FALSE))","v":0.88},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,N$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,N$4-$G$4+5,FALSE))","v":0.873},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,O$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,O$4-$G$4+5,FALSE))","v":0.82699999999999996},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,P$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,P$4-$G$4+5,FALSE))","v":0.78400000000000003},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Q$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Q$4-$G$4+5,FALSE))","v":0.89200000000000002},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,R$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,R$4-$G$4+5,FALSE))","v":0.876},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,S$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,S$4-$G$4+5,FALSE))","v":0.88400000000000001},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,T$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,T$4-$G$4+5,FALSE))","v":0.86799999999999999},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,U$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,U$4-$G$4+5,FALSE))","v":0.82499999999999996},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,V$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,V$4-$G$4+5,FALSE))","v":0.80315384615384611},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,W$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,W$4-$G$4+5,FALSE))","v":0.78130769230769226},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,X$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,X$4-$G$4+5,FALSE))","v":0.75946153846153841},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Y$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Y$4-$G$4+5,FALSE))","v":0.73761538461538456},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Z$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Z$4-$G$4+5,FALSE))","v":0.71576923076923071},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AA$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AA$4-$G$4+5,FALSE))","v":0.69392307692307686},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AB$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AB$4-$G$4+5,FALSE))","v":0.67207692307692302},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AC$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AC$4-$G$4+5,FALSE))","v":0.65023076923076917},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AD$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AD$4-$G$4+5,FALSE))","v":0.62838461538461532},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AE$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AE$4-$G$4+5,FALSE))","v":0.60653846153846147},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AF$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AF$4-$G$4+5,FALSE))","v":0.6}]
[null,"Wind Offshore",{"$f":"ControlPanel!L35","v":"Referenz"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,3,FALSE)","v":"eigene Berechnung"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,4,FALSE)","v":"2020: ÜNB-Umlageberechnung 2020. Werte bis 2024: MFP Referenzszenario 2019, danach lineare Absenkung auf 60%"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,G$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,G$4-$G$4+5,FALSE))","v":0.82750000000000001},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,H$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,H$4-$G$4+5,FALSE))","v":0.82},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,I$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,I$4-$G$4+5,FALSE))","v":1.02},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,J$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,J$4-$G$4+5,FALSE))","v":0.997},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,K$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,K$4-$G$4+5,FALSE))","v":0.91800000000000004},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,L$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,L$4-$G$4+5,FALSE))","v":0.94099999999999995},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,M$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,M$4-$G$4+5,FALSE))","v":0.98},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,N$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,N$4-$G$4+5,FALSE))","v":0.92100000000000004},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,O$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,O$4-$G$4+5,FALSE))","v":0.90600000000000003},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,P$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,P$4-$G$4+5,FALSE))","v":0.91300000000000003},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Q$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Q$4-$G$4+5,FALSE))","v":0.92200000000000004},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,R$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,R$4-$G$4+5,FALSE))","v":0.90700000000000003},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,S$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,S$4-$G$4+5,FALSE))","v":0.91600000000000004},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,T$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,T$4-$G$4+5,FALSE))","v":0.90600000000000003},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,U$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,U$4-$G$4+5,FALSE))","v":0.871},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,V$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,V$4-$G$4+5,FALSE))","v":0.85438461538461541},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,W$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,W$4-$G$4+5,FALSE))","v":0.83776923076923082},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,X$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,X$4-$G$4+5,FALSE))","v":0.82115384615384623},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Y$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Y$4-$G$4+5,FALSE))","v":0.80453846153846165},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Z$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Z$4-$G$4+5,FALSE))","v":0.78792307692307706},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AA$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AA$4-$G$4+5,FALSE))","v":0.77130769230769247},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AB$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AB$4-$G$4+5,FALSE))","v":0.75469230769230788},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AC$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AC$4-$G$4+5,FALSE))","v":0.7380769230769233},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AD$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AD$4-$G$4+5,FALSE))","v":0.72146153846153871},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AE$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AE$4-$G$4+5,FALSE))","v":0.70484615384615412},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AF$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AF$4-$G$4+5,FALSE))","v":0.7}]
[null,"PV",{"$f":"ControlPanel!L36","v":"Referenz"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,3,FALSE)","v":"eigene Berechnung"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,4,FALSE)","v":"2020: ÜNB-Umlageberechnung 2020. Werte bis 2024: MFP Referenzszenario 2020, danach lineare Absenkung auf 60%"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,G$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,G$4-$G$4+5,FALSE))","v":1.2},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,H$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,H$4-$G$4+5,FALSE))","v":1.2},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,I$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,I$4-$G$4+5,FALSE))","v":1.046},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,J$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,J$4-$G$4+5,FALSE))","v":0.98099999999999998},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,K$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,K$4-$G$4+5,FALSE))","v":1.0109999999999999},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,L$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,L$4-$G$4+5,FALSE))","v":0.84899999999999998},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,M$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,M$4-$G$4+5,FALSE))","v":0.98},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,N$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,N$4-$G$4+5,FALSE))","v":0.997},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,O$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,O$4-$G$4+5,FALSE))","v":0.95},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,P$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,P$4-$G$4+5,FALSE))","v":0.98899999999999999},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Q$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Q$4-$G$4+5,FALSE))","v":0.95299999999999996},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,R$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,R$4-$G$4+5,FALSE))","v":0.93400000000000005},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,S$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,S$4-$G$4+5,FALSE))","v":0.91700000000000004},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,T$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,T$4-$G$4+5,FALSE))","v":0.90200000000000002},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,U$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,U$4-$G$4+5,FALSE))","v":0.89100000000000001},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,V$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,V$4-$G$4+5,FALSE))","v":0.86661538461538468},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,W$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,W$4-$G$4+5,FALSE))","v":0.84223076923076934},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,X$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,X$4-$G$4+5,FALSE))","v":0.817846153846154},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Y$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Y$4-$G$4+5,FALSE))","v":0.79346153846153866},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Z$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Z$4-$G$4+5,FALSE))","v":0.76907692307692332},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AA$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AA$4-$G$4+5,FALSE))","v":0.74469230769230799},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AB$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AB$4-$G$4+5,FALSE))","v":0.72030769230769265},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AC$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AC$4-$G$4+5,FALSE))","v":0.69592307692307731},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AD$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AD$4-$G$4+5,FALSE))","v":0.67153846153846197},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AE$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AE$4-$G$4+5,FALSE))","v":0.64715384615384663},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AF$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AF$4-$G$4+5,FALSE))","v":0.6}]
[null,"Wasser","Referenz","mh","100%","Werte bis 2023: MFP Referenzszenario, danach konstant 100%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Gase","Referenz","mh","100%","Werte bis 2023: MFP Referenzszenario, danach konstant 100%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Biomasse","Referenz","mh","100%","Werte bis 2023: MFP Referenzszenario, danach konstant 100%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Geothermie","Referenz","mh","100%","Werte bis 2023: MFP Referenzszenario, danach konstant 100%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Onshore","Referenz","fh","eigene Berechnung","2020: ÜNB-Umlageberechnung 2020. Werte bis 2023: MFP Referenzszenario 2019, danach lineare Absenkung auf 60%",0.82750000000000001,0.82,0.90500000000000003,0.88900000000000001,0.85099999999999998,0.84899999999999998,0.88,0.873,0.82699999999999996,0.78400000000000003,0.89200000000000002,0.876,0.88400000000000001,0.86799999999999999,0.82499999999999996,{"$f":"U117-($S117-$AF117)/($AF$4-$S$4)","v":0.80315384615384611},0.78130769230769226,0.75946153846153841,0.73761538461538456,0.71576923076923071,0.69392307692307686,0.67207692307692302,0.65023076923076917,0.62838461538461532,0.60653846153846147,0.6]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,0.86699999999999999,0.83899999999999997,0.86,0.85099999999999998,0.81299999999999994,{"$f":"U119-($S119-$AF119)/($AF$4-$S$4)","v":0.79299999999999993},0.77299999999999991,0.75299999999999989,0.73299999999999987,0.71299999999999986,0.69299999999999984,0.67299999999999982,0.6529999999999998,0.63299999999999979,0.61299999999999977,{"$f":"AF117","v":0.6}]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,0.90600000000000003,0.89700000000000002,0.89600000000000002,0.872,0.82,{"$f":"U120-($S120-$AF120)/($AF$4-$S$4)","v":0.79723076923076919},0.77446153846153842,0.75169230769230766,0.7289230769230769,0.70615384615384613,0.68338461538461537,0.6606153846153846,0.63784615384615384,0.61507692307692308,0.59230769230769231,{"$f":"AF117","v":0.6}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Offshore","Referenz","fh","eigene Berechnung","2020: ÜNB-Umlageberechnung 2020. Werte bis 2024: MFP Referenzszenario 2019, danach lineare Absenkung auf 60%",0.82750000000000001,0.82,1.02,0.997,0.91800000000000004,0.94099999999999995,0.98,0.92100000000000004,0.90600000000000003,0.91300000000000003,0.92200000000000004,0.90700000000000003,0.91600000000000004,0.90600000000000003,0.871,{"$f":"U143-($S143-$AF143)/($AF$4-$S$4)","v":0.85438461538461541},0.83776923076923082,0.82115384615384623,0.80453846153846165,0.78792307692307706,0.77130769230769247,0.75469230769230788,0.7380769230769233,0.72146153846153871,0.70484615384615412,0.7]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,0.91,0.88900000000000001,0.90500000000000003,0.89700000000000002,0.86899999999999999,{"$f":"U145-($S145-$AF145)/($AF$4-$S$4)","v":0.85323076923076924},0.83746153846153848,0.82169230769230772,0.80592307692307696,0.79015384615384621,0.77438461538461545,0.75861538461538469,0.74284615384615393,0.72707692307692318,0.71130769230769242,{"$f":"AF143","v":0.7}]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,0.93,0.92,0.92300000000000004,0.90200000000000002,0.86299999999999999,{"$f":"U146-($S146-$AF146)/($AF$4-$S$4)","v":0.8458461538461538},0.82869230769230762,0.81153846153846143,0.79438461538461524,0.77723076923076906,0.76007692307692287,0.74292307692307669,0.7257692307692305,0.70861538461538431,0.69146153846153813,{"$f":"AF143","v":0.7}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"PV","Referenz","fh","eigene Berechnung","2020: ÜNB-Umlageberechnung 2020. Werte bis 2024: MFP Referenzszenario 2020, danach lineare Absenkung auf 60%",1.2,1.2,1.046,0.98099999999999998,1.0109999999999999,0.84899999999999998,0.98,0.997,0.95,0.98899999999999999,0.95299999999999996,0.93400000000000005,0.91700000000000004,0.90200000000000002,0.89100000000000001,{"$f":"U169-($S169-$AF169)/($AF$4-$S$4)","v":0.86661538461538468},0.84223076923076934,0.817846153846154,0.79346153846153866,0.76907692307692332,0.74469230769230799,0.72030769230769265,0.69592307692307731,0.67153846153846197,0.64715384615384663,0.6]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,0.94299999999999995,0.91300000000000003,0.90100000000000002,0.88800000000000001,0.88,{"$f":"U171-($S171-$AF171)/($AF$4-$S$4)","v":0.85684615384615381},0.83369230769230762,0.81053846153846143,0.78738461538461524,0.76423076923076905,0.74107692307692286,0.71792307692307666,0.69476923076923047,0.67161538461538428,0.64846153846153809,{"$f":"AF169","v":0.6}]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,0.95599999999999996,0.93799999999999994,0.91700000000000004,0.9,0.88200000000000001,{"$f":"U172-($S172-$AF172)/($AF$4-$S$4)","v":0.85761538461538467},0.83323076923076933,0.80884615384615399,0.78446153846153865,0.76007692307692332,0.73569230769230798,0.71130769230769264,0.6869230769230773,0.66253846153846196,0.63815384615384663,{"$f":"AF169","v":0.6}]

{"sheet":"D-Dauer Goldenes Ende","index":20,"n_rows":180,"n_cols":32,"rows_kept":180,"cut":false,"hidden":true,"merged":[]}
[" ","Dauer \"goldenes Ende\" (Jahre nach Ende der Förderperiode, in denen Anlagen ohne Förderung weiter betrieben werden)"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"a","a","a","a","a","a","a","a","a","a","a","a","a","a","a","a","a","a","a","a","a","a","a","a","a","a"]
[null,"Wasser",{"$f":"ControlPanel!E50","v":"Referenz"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,3,FALSE)","v":"keine"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,4,FALSE)","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,G$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,H$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,I$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,J$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,K$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,L$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,L$4-$G$4+5,FALSE))","v":0},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,M$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,M$4-$G$4+5,FALSE))","v":0},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,N$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,N$4-$G$4+5,FALSE))","v":0},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,O$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,O$4-$G$4+5,FALSE))","v":0},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,P$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,P$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Q$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Q$4-$G$4+5,FALSE))","v":0},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,R$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,R$4-$G$4+5,FALSE))","v":0},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,S$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,S$4-$G$4+5,FALSE))","v":0},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,T$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,T$4-$G$4+5,FALSE))","v":0},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,U$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,U$4-$G$4+5,FALSE))","v":0},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,V$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,V$4-$G$4+5,FALSE))","v":0},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,W$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,W$4-$G$4+5,FALSE))","v":0},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,X$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,X$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Y$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Y$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Z$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,Z$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AA$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AA$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AB$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AB$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AC$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AC$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AD$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AD$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AE$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AE$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AF$4-$G$4+5,FALSE),VLOOKUP($C$6,$C$13:$AF$37,AF$4-$G$4+5,FALSE))","v":0}]
[null,"Gase",{"$f":"ControlPanel!E51","v":"Referenz"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,3,FALSE)","v":"keine"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,4,FALSE)","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,G$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,H$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,I$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,J$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,K$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,L$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,L$4-$G$4+5,FALSE))","v":0},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,M$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,M$4-$G$4+5,FALSE))","v":0},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,N$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,N$4-$G$4+5,FALSE))","v":0},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,O$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,O$4-$G$4+5,FALSE))","v":0},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,P$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,P$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Q$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Q$4-$G$4+5,FALSE))","v":0},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,R$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,R$4-$G$4+5,FALSE))","v":0},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,S$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,S$4-$G$4+5,FALSE))","v":0},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,T$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,T$4-$G$4+5,FALSE))","v":0},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,U$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,U$4-$G$4+5,FALSE))","v":0},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,V$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,V$4-$G$4+5,FALSE))","v":0},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,W$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,W$4-$G$4+5,FALSE))","v":0},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,X$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,X$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Y$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Y$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,Z$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,Z$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AA$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AA$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AB$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AB$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AC$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AC$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AD$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AD$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AE$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AE$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$39:$AF$63,AF$4-$G$4+5,FALSE),VLOOKUP($C$7,$C$39:$AF$63,AF$4-$G$4+5,FALSE))","v":0}]
[null,"Biomasse",{"$f":"ControlPanel!E48","v":"Referenz"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,3,FALSE)","v":"keine"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,4,FALSE)","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,G$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,H$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,I$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,J$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,K$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,L$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,L$4-$G$4+5,FALSE))","v":0},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,M$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,M$4-$G$4+5,FALSE))","v":0},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,N$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,N$4-$G$4+5,FALSE))","v":0},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,O$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,O$4-$G$4+5,FALSE))","v":0},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,P$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,P$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Q$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Q$4-$G$4+5,FALSE))","v":0},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,R$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,R$4-$G$4+5,FALSE))","v":0},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,S$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,S$4-$G$4+5,FALSE))","v":0},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,T$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,T$4-$G$4+5,FALSE))","v":0},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,U$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,U$4-$G$4+5,FALSE))","v":0},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,V$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,V$4-$G$4+5,FALSE))","v":0},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,W$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,W$4-$G$4+5,FALSE))","v":0},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,X$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,X$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Y$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Y$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,Z$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,Z$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AA$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AA$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AB$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AB$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AC$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AC$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AD$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AD$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AE$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AE$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$65:$AF$89,AF$4-$G$4+5,FALSE),VLOOKUP($C$8,$C$65:$AF$89,AF$4-$G$4+5,FALSE))","v":0}]
[null,"Geothermie",{"$f":"ControlPanel!E49","v":"Referenz"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,3,FALSE)","v":"keine"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,4,FALSE)","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,G$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,H$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,I$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,J$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,K$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,L$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,L$4-$G$4+5,FALSE))","v":0},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,M$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,M$4-$G$4+5,FALSE))","v":0},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,N$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,N$4-$G$4+5,FALSE))","v":0},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,O$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,O$4-$G$4+5,FALSE))","v":0},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,P$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,P$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Q$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Q$4-$G$4+5,FALSE))","v":0},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,R$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,R$4-$G$4+5,FALSE))","v":0},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,S$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,S$4-$G$4+5,FALSE))","v":0},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,T$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,T$4-$G$4+5,FALSE))","v":0},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,U$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,U$4-$G$4+5,FALSE))","v":0},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,V$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,V$4-$G$4+5,FALSE))","v":0},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,W$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,W$4-$G$4+5,FALSE))","v":0},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,X$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,X$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Y$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Y$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,Z$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,Z$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AA$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AA$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AB$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AB$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AC$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AC$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AD$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AD$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AE$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AE$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$91:$AF$115,AF$4-$G$4+5,FALSE),VLOOKUP($C$9,$C$91:$AF$115,AF$4-$G$4+5,FALSE))","v":0}]
[null,"Wind Onshore",{"$f":"ControlPanel!E45","v":"Referenz"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,3,FALSE)","v":"5 Jahre"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,4,FALSE)","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,G$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,H$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,I$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,J$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,K$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,L$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,L$4-$G$4+5,FALSE))","v":5},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,M$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,M$4-$G$4+5,FALSE))","v":5},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,N$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,N$4-$G$4+5,FALSE))","v":5},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,O$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,O$4-$G$4+5,FALSE))","v":5},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,P$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,P$4-$G$4+5,FALSE))","v":5},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Q$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Q$4-$G$4+5,FALSE))","v":5},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,R$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,R$4-$G$4+5,FALSE))","v":5},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,S$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,S$4-$G$4+5,FALSE))","v":5},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,T$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,T$4-$G$4+5,FALSE))","v":5},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,U$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,U$4-$G$4+5,FALSE))","v":5},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,V$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,V$4-$G$4+5,FALSE))","v":5},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,W$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,W$4-$G$4+5,FALSE))","v":5},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,X$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,X$4-$G$4+5,FALSE))","v":5},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Y$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Y$4-$G$4+5,FALSE))","v":5},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,Z$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,Z$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AA$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AA$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AB$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AB$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AC$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AC$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AD$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AD$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AE$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AE$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$117:$AF$141,AF$4-$G$4+5,FALSE),VLOOKUP($C$10,$C$117:$AF$141,AF$4-$G$4+5,FALSE))","v":5}]
[null,"Wind Offshore",{"$f":"ControlPanel!E46","v":"Referenz"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,3,FALSE)","v":"keine"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,4,FALSE)","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,G$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,H$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,I$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,J$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,K$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,L$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,L$4-$G$4+5,FALSE))","v":0},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,M$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,M$4-$G$4+5,FALSE))","v":0},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,N$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,N$4-$G$4+5,FALSE))","v":0},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,O$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,O$4-$G$4+5,FALSE))","v":0},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,P$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,P$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Q$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Q$4-$G$4+5,FALSE))","v":0},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,R$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,R$4-$G$4+5,FALSE))","v":0},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,S$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,S$4-$G$4+5,FALSE))","v":0},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,T$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,T$4-$G$4+5,FALSE))","v":0},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,U$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,U$4-$G$4+5,FALSE))","v":0},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,V$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,V$4-$G$4+5,FALSE))","v":0},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,W$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,W$4-$G$4+5,FALSE))","v":0},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,X$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,X$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Y$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Y$4-$G$4+5,FALSE))","v":0},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,Z$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,Z$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AA$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AA$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AB$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AB$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AC$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AC$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AD$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AD$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AE$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AE$4-$G$4+5,FALSE))","v":0},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$143:$AF$167,AF$4-$G$4+5,FALSE),VLOOKUP($C$11,$C$143:$AF$167,AF$4-$G$4+5,FALSE))","v":0}]
[null,"PV",{"$f":"ControlPanel!E47","v":"Referenz"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,3,FALSE)","v":"5 Jahre"},{"$f":"VLOOKUP($C$12,$C$169:$AF$193,4,FALSE)","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,G$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,H$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,I$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,J$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,K$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,L$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,L$4-$G$4+5,FALSE))","v":5},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,M$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,M$4-$G$4+5,FALSE))","v":5},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,N$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,N$4-$G$4+5,FALSE))","v":5},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,O$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,O$4-$G$4+5,FALSE))","v":5},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,P$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,P$4-$G$4+5,FALSE))","v":5},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Q$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Q$4-$G$4+5,FALSE))","v":5},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,R$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,R$4-$G$4+5,FALSE))","v":5},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,S$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,S$4-$G$4+5,FALSE))","v":5},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,T$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,T$4-$G$4+5,FALSE))","v":5},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,U$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,U$4-$G$4+5,FALSE))","v":5},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,V$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,V$4-$G$4+5,FALSE))","v":5},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,W$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,W$4-$G$4+5,FALSE))","v":5},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,X$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,X$4-$G$4+5,FALSE))","v":5},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Y$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Y$4-$G$4+5,FALSE))","v":5},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,Z$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,Z$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AA$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AA$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AB$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AB$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AC$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AC$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AD$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AD$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AE$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AE$4-$G$4+5,FALSE))","v":5},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$169:$AF$193,AF$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$169:$AF$193,AF$4-$G$4+5,FALSE))","v":5}]
[null,"Wasser","Referenz","mh","keine",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"keine","mh","keine",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1 Jahr","mh","1 Jahr",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"2 Jahre","mh","2 Jahre",null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"3 Jahre","mh","3 Jahre",null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"4 Jahre","mh","4 Jahre",null,null,null,null,null,null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"5 Jahre","mh","5 Jahre",null,null,null,null,null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"6 Jahre","mh","6 Jahre",null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"7 Jahre","mh","7 Jahre",null,null,null,null,null,null,null,null,null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"8 Jahre","mh","8 Jahre",null,null,null,null,null,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,"9 Jahre","mh","9 Jahre",null,null,null,null,null,null,null,null,null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,"10 Jahre","mh","10 Jahre",null,null,null,null,null,null,null,null,null,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Gase","Referenz","mh","keine",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"keine","mh","keine",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1 Jahr","mh","1 Jahr",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"2 Jahre","mh","2 Jahre",null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"3 Jahre","mh","3 Jahre",null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"4 Jahre","mh","4 Jahre",null,null,null,null,null,null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"5 Jahre","mh","5 Jahre",null,null,null,null,null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"6 Jahre","mh","6 Jahre",null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"7 Jahre","mh","7 Jahre",null,null,null,null,null,null,null,null,null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"8 Jahre","mh","8 Jahre",null,null,null,null,null,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,"9 Jahre","mh","9 Jahre",null,null,null,null,null,null,null,null,null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,"10 Jahre","mh","10 Jahre",null,null,null,null,null,null,null,null,null,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Biomasse","Referenz","mh","keine",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"keine","mh","keine",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1 Jahr","mh","1 Jahr",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"2 Jahre","mh","2 Jahre",null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"3 Jahre","mh","3 Jahre",null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"4 Jahre","mh","4 Jahre",null,null,null,null,null,null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"5 Jahre","mh","5 Jahre",null,null,null,null,null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"6 Jahre","mh","6 Jahre",null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"7 Jahre","mh","7 Jahre",null,null,null,null,null,null,null,null,null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"8 Jahre","mh","8 Jahre",null,null,null,null,null,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,"9 Jahre","mh","9 Jahre",null,null,null,null,null,null,null,null,null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,"10 Jahre","mh","10 Jahre",null,null,null,null,null,null,null,null,null,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Geothermie","Referenz","mh","keine",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"keine","mh","keine",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1 Jahr","mh","1 Jahr",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"2 Jahre","mh","2 Jahre",null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"3 Jahre","mh","3 Jahre",null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"4 Jahre","mh","4 Jahre",null,null,null,null,null,null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"5 Jahre","mh","5 Jahre",null,null,null,null,null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"6 Jahre","mh","6 Jahre",null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"7 Jahre","mh","7 Jahre",null,null,null,null,null,null,null,null,null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"8 Jahre","mh","8 Jahre",null,null,null,null,null,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,"9 Jahre","mh","9 Jahre",null,null,null,null,null,null,null,null,null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,"10 Jahre","mh","10 Jahre",null,null,null,null,null,null,null,null,null,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Onshore","Referenz","mh","5 Jahre",null,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"keine","mh","keine",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1 Jahr","mh","1 Jahr",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"2 Jahre","mh","2 Jahre",null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"3 Jahre","mh","3 Jahre",null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"4 Jahre","mh","4 Jahre",null,null,null,null,null,null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"5 Jahre","mh","5 Jahre",null,null,null,null,null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"6 Jahre","mh","6 Jahre",null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"7 Jahre","mh","7 Jahre",null,null,null,null,null,null,null,null,null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"8 Jahre","mh","8 Jahre",null,null,null,null,null,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,"9 Jahre","mh","9 Jahre",null,null,null,null,null,null,null,null,null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,"10 Jahre","mh","10 Jahre",null,null,null,null,null,null,null,null,null,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,null,"65% EE bis 2030","as/pl","5 Jahe",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q123","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Offshore","Referenz","mh","keine",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"keine","mh","keine",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1 Jahr","mh","1 Jahr",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"2 Jahre","mh","2 Jahre",null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"3 Jahre","mh","3 Jahre",null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"4 Jahre","mh","4 Jahre",null,null,null,null,null,null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"5 Jahre","mh","5 Jahre",null,null,null,null,null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"6 Jahre","mh","6 Jahre",null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"7 Jahre","mh","7 Jahre",null,null,null,null,null,null,null,null,null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"8 Jahre","mh","8 Jahre",null,null,null,null,null,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,"9 Jahre","mh","9 Jahre",null,null,null,null,null,null,null,null,null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,"10 Jahre","mh","10 Jahre",null,null,null,null,null,null,null,null,null,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"PV","Referenz","mh","5 Jahre",null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"keine","mh","keine",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1 Jahr","mh","1 Jahr",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"2 Jahre","mh","2 Jahre",null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"3 Jahre","mh","3 Jahre",null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"4 Jahre","mh","4 Jahre",null,null,null,null,null,null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"5 Jahre","mh","5 Jahre",null,null,null,null,null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"6 Jahre","mh","6 Jahre",null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"7 Jahre","mh","7 Jahre",null,null,null,null,null,null,null,null,null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"8 Jahre","mh","8 Jahre",null,null,null,null,null,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,"9 Jahre","mh","9 Jahre",null,null,null,null,null,null,null,null,null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,"10 Jahre","mh","10 Jahre",null,null,null,null,null,null,null,null,null,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]

{"sheet":"D-Future Strompreis","index":21,"n_rows":14,"n_cols":31,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[" ","Future Strompreis"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh"]
[null,{"$f":"ControlPanel!L19","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"4,6 -> 6,0 ct/kWh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"2020: ÜNB-Umlageberechnung 2020. für 2021-2023: Fixwert Stand 16.Juli)\ndanach linearer Anstieg auf 60€/MWh in 2035 "},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":53.650480000000002},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":50.739089999999997},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":55.22},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":51.15},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":41.45},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":35.67},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":31.26},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":26.75},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":32.22},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":46.28},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":49.34},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":50.86},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":52.2},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":54.01},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":54.509166666666665},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":55.008333333333333},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":55.5075},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":56.006666666666668},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":56.505833333333335},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":57.004999999999995},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":57.504166666666663},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":58.00333333333333},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":58.502499999999998},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":59.001666666666665},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":59.500833333333333},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":60}]
[null,"Referenz","fh",{"$f":"TEXT(O7/10,\"##,0\")&\" -> \"&TEXT(AE7/10,\"##,0\")&\" ct/kWh\"","v":"4,6 -> 6,0 ct/kWh"},"2020: ÜNB-Umlageberechnung 2020. für 2021-2023: Fixwert Stand 16.Juli)\ndanach linearer Anstieg auf 60€/MWh in 2035 ",53.650480000000002,50.739089999999997,55.22,51.15,41.45,35.67,31.26,26.75,32.22,46.28,49.34,50.86,52.2,54.01,{"$f":"$S7+($AE7-$S7)*(T$4-$S$4)/($AE$4-$S$4)","v":54.509166666666665},{"$f":"$S7+($AE7-$S7)*(U$4-$S$4)/($AE$4-$S$4)","v":55.008333333333333},55.5075,56.006666666666668,56.505833333333335,57.004999999999995,57.504166666666663,58.00333333333333,58.502499999999998,59.001666666666665,59.500833333333333,60]
[null,"sehr niedrig","fh",{"$f":"TEXT(P8/10,\"##,0\")&\" -> \"&TEXT(AE8/10,\"##,0\")&\" ct/kWh\"","v":"4,9 -> 6,2 ct/kWh"},"Konstant heutiger Wert (nominal bei einer Inflationsrate von 1,5%)",null,null,null,null,null,null,null,null,null,null,49.34,{"$f":"P8*1.015","v":50.080100000000002},{"$f":"Q8*1.015","v":50.831301499999995},{"$f":"R8*1.015","v":51.593771022499993},52.367677587837491,53.153192751655048,53.950490642929871,54.759748002573815,55.581144222612416,56.414861385951596,57.261084306740862,58.120000571341969,58.991800579912095,59.876677588610768,60.774827752439926,61.686450168726516]
[null,"niedrig","fh",{"$f":"TEXT(P9/10,\"##,0\")&\" -> \"&TEXT(AE9/10,\"##,0\")&\" ct/kWh\"","v":"4,9 -> 4,9 ct/kWh"},"Konstant heutiger Wert (real)",null,null,null,null,null,null,null,null,null,null,49.34,49.34,49.34,49.34,49.34,49.34,49.34,49.34,49.34,49.34,49.34,49.34,49.34,49.34,49.34,49.34]
[null,"mittel","fh","4,9 -> 5,5 ct/kWh",{"$f":"\"Anstieg auf \"&TEXT(AE10,\"##\")&\" €/MWh\"","v":"Anstieg auf 55 €/MWh"},null,null,null,null,null,null,null,null,null,null,49.34,{"$f":"P10+($AE10-$O7)/($AE$4-$O$4)","v":49.885000000000005},{"$f":"Q10+($AE10-$O7)/($AE$4-$O$4)","v":50.430000000000007},50.975000000000009,51.52000000000001,52.065000000000012,52.610000000000014,53.155000000000015,53.700000000000017,54.245000000000019,54.79000000000002,55.335000000000022,55.880000000000024,56.425000000000026,56.970000000000027,55]
[null,"hoch","fh","4,9 -> 6,5 ct/kWh",{"$f":"\"Anstieg auf \"&TEXT(AE11,\"##\")&\" €/MWh\"","v":"Anstieg auf 65 €/MWh"},null,null,null,null,null,null,null,null,null,null,49.34,{"$f":"P11+($AE11-$O7)/($AE$4-$O$4)","v":50.510000000000005},{"$f":"Q11+($AE11-$O7)/($AE$4-$O$4)","v":51.680000000000007},52.850000000000009,54.02000000000001,55.190000000000012,56.360000000000014,57.530000000000015,58.700000000000017,59.870000000000019,61.04000000000002,62.210000000000022,63.380000000000024,64.550000000000026,65.720000000000027,65]
[null,"Referenz alt","mh",{"$f":"TEXT(O12/10,\"##,0\")&\" -> \"&TEXT(AE12/10,\"##,0\")&\" ct/kWh\"","v":"4,6 -> 5,0 ct/kWh"},"2019: 42 €/MWh (Mittelwert PBYF 16.6.18- 15.9.18)\ndanach linearer Anstieg auf 50€/MWh in 2035 (entspricht Agora 2018: Stromnetze für 65 Prozent Erneuerbare bis 2030)",53.650480000000002,50.739089999999997,55.22,51.15,41.45,35.67,31.26,26.75,32.22,46.28,{"$f":"$O12+($AE12-$O12)*(P$4-$O$4)/($AE$4-$O$4)","v":46.512500000000003},{"$f":"$O12+($AE12-$O12)*(Q$4-$O$4)/($AE$4-$O$4)","v":46.745000000000005},{"$f":"$O12+($AE12-$O12)*(R$4-$O$4)/($AE$4-$O$4)","v":46.977499999999999},47.21,{"$f":"$O12+($AE12-$O12)*(T$4-$O$4)/($AE$4-$O$4)","v":47.442500000000003},47.674999999999997,47.907499999999999,48.14,48.372500000000002,48.605000000000004,48.837499999999999,49.07,49.302500000000002,49.534999999999997,{"$f":"$O12+($AE12-$O12)*(AD$4-$O$4)/($AE$4-$O$4)","v":49.767499999999998},50]
[]
[null,"EEG-Kurzanalyse Szenario","fh","wie Referenz, Ausnahem 2021: 4,0 ct/kWh","Wie Referenzszenario mit Ausnahme einer Absenkung im Jahr 2021 auf 40 €/Mwh",{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":53.650480000000002},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":50.739089999999997},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":55.22},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":51.15},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":41.45},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":35.67},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":31.26},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":26.75},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":32.22},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":46.28},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":49.34},40,{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":52.2},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":54.01},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":54.509166666666665},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":55.008333333333333},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":55.5075},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":56.006666666666668},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":56.505833333333335},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":57.004999999999995},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":57.504166666666663},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":58.00333333333333},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":58.502499999999998},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":59.001666666666665},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":59.500833333333333},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":60}]

{"sheet":"D-Liquiditätspuffer","index":22,"n_rows":18,"n_cols":31,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[" ","Liquiditätspuffer"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none"]
[null,{"$f":"ControlPanel!L20","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"ÜNB-Umlageberechnungen, danach 6%"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"bis 2020: ÜNB-Jahresprognosen,\ndanach: 6%"},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":0.03},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":0.1},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":0.1},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":0.1},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":0.1},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":0.08},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":0.06},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":0.06}]
[null,"Referenz","mh","ÜNB-Umlageberechnungen, danach 6%","bis 2020: ÜNB-Jahresprognosen,\ndanach: 6%",0,0,0.03,0.1,0.1,0.1,0.1,0.06,0.06,0.06,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,{"$f":"P8*100&\"%\"","v":"0%"},"mh",{"$f":"B8&\" ab 2020\"","v":"0% ab 2020"},{"$f":"D8","v":"0% ab 2020"},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"P9*100&\"%\"","v":"1%"},"mh",{"$f":"B9&\" ab 2020\"","v":"1% ab 2020"},{"$f":"D9","v":"1% ab 2020"},null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"2%","mh","2% ab 2020","2% ab 2020",null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"3%","mh","3% ab 2020","3% ab 2020",null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"4%","mh","4% ab 2020","4% ab 2020",null,null,null,null,null,null,null,null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"5%","mh","5% ab 2020","5% ab 2020",null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"6%","mh","6% ab 2020","6% ab 2020",null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"7%","mh","7% ab 2020","7% ab 2020",null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"8%","mh","8% ab 2020","8% ab 2020",null,null,null,null,null,null,null,null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"9%","mh","9% ab 2020","9% ab 2020",null,null,null,null,null,null,null,null,null,null,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"10%","mh","10% ab 2020","10% ab 2020",null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]

{"sheet":"D-Nettostromverbrauch","index":23,"n_rows":14,"n_cols":31,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[" ","Nettostromverbrauch"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh"]
[null,{"$f":"ControlPanel!L26","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"2020: ÜNB-Umlageberechnung 2019. Danach konstant"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"Offizieller Wert aus den ÜNB-Prognosen für 2020, danach konstant"},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":535.4},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":536.79999999999995},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":540.29999999999995},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":537.10000000000014},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":529.87864653548297},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":520.6},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":511.6},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":521.90464399999996},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":524.64},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":536.23646499999995},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":538.51776999999993},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":538.51776999999993}]
[null,"Referenz","mh","2020: ÜNB-Umlageberechnung 2019. Danach konstant","Offizieller Wert aus den ÜNB-Prognosen für 2020, danach konstant",535.4,536.79999999999995,540.29999999999995,537.10000000000014,529.87864653548297,520.6,511.6,521.90464399999996,524.64,536.23646499999995,538.51776999999993,{"$f":"P7","v":538.51776999999993},{"$f":"Q7","v":538.51776999999993},{"$f":"R7","v":538.51776999999993},538.51776999999993,538.51776999999993,538.51776999999993,538.51776999999993,538.51776999999993,538.51776999999993,538.51776999999993,538.51776999999993,538.51776999999993,538.51776999999993,538.51776999999993,538.51776999999993]
[null,"sehr niedrig","mh","2019: ÜNB-Umlageberechnung 2019. Danach Abnahme 1%/Jahr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O7*0.99","v":530.87410034999994},{"$f":"P8*0.99","v":525.56535934649992},{"$f":"Q8*0.99","v":520.3097057530349},{"$f":"R8*0.99","v":515.10660869550452},509.95554260854948,504.85598718246399,499.80742731063935,494.80935303753296,489.86125950715763,484.96264691208603,480.11302044296514,475.31189023853545,470.55877133615007,465.85318362278855,461.19465178656066,{"$f":"AD8*0.99","v":456.58270526869507}]
[null,"niedrig","mh","2019: ÜNB-Umlageberechnung 2019. Danach Abnahme 0,5%/Jahr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O7*0.995","v":533.55528267499994},{"$f":"P9*0.995","v":530.88750626162494},{"$f":"Q9*0.995","v":528.23306873031686},{"$f":"R9*0.995","v":525.59190338666531},522.96394386973202,520.34912415038332,517.74737852963142,515.15864163698325,512.58284842879834,510.01993418665433,507.46983451572106,504.93248534314245,502.40782291642671,499.89578380184457,497.39630488283535,494.90932335842115]
[null,"mittel","mh","2019: ÜNB-Umlageberechnung 2019. Danach konstant",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O7","v":536.23646499999995},{"$f":"P10","v":536.23646499999995},{"$f":"Q10","v":536.23646499999995},{"$f":"R10","v":536.23646499999995},{"$f":"S10","v":536.23646499999995},536.23646499999995,536.23646499999995,536.23646499999995,536.23646499999995,536.23646499999995,536.23646499999995,536.23646499999995,536.23646499999995,536.23646499999995,536.23646499999995,536.23646499999995]
[null,"hoch","mh","2019: ÜNB-Umlageberechnung 2019. Danach Anstieg  0,5%/Jahr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O7*1.005","v":538.91764732499985},{"$f":"P11*1.005","v":541.61223556162474},{"$f":"Q11*1.005","v":544.32029673943282},{"$f":"R11*1.005","v":547.04189822312992},549.77710771424552,552.52599325281665,555.2886232190807,558.06506633517608,560.85539166685192,563.6596686251861,566.47796696831199,569.31035680315347,572.15690858716914,575.01769313010493,577.89278159575542,580.78224550373409]
[null,"sehr hoch","mh","2019: ÜNB-Umlageberechnung 2019. Danach Anstieg 1%/Jahr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O7*1.01","v":541.59882964999997},{"$f":"P12*1.01","v":547.01481794649999},{"$f":"Q12*1.01","v":552.484966125965},{"$f":"R12*1.01","v":558.00981578722462},563.5899139450969,569.22581308454789,574.91807121539341,580.66725192754734,586.47392444682282,592.338663691291,598.26205032820394,604.24467083148602,610.28711753980087,616.38998871519891,622.55388860235087,628.77942748837438]
[null,"MFP hoch","fh","MFP hoch","bis 2024 wie MFP oberes Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,544.05999999999995,544.74,545.16999999999996,546.91999999999996,547.92999999999995,{"$f":"T13","v":547.92999999999995},547.92999999999995,547.92999999999995,547.92999999999995,547.92999999999995,547.92999999999995,547.92999999999995,547.92999999999995,547.92999999999995,547.92999999999995,547.92999999999995]
[null,"MFP niedrig","fh","MFP niedrig","bis 2024 wie MFP unteres Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,533.4,528.37,523,518.72,513.42999999999995,{"$f":"T14","v":513.42999999999995},513.42999999999995,513.42999999999995,513.42999999999995,513.42999999999995,513.42999999999995,513.42999999999995,513.42999999999995,513.42999999999995,513.42999999999995,513.42999999999995]

{"sheet":"D-Privilegierter Letztverbrauch","index":24,"n_rows":14,"n_cols":31,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[" ","Privilegierter Letztverbrauch"]
[]
[null,"Szenario","Titel","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a"]
[null,{"$f":"ControlPanel!E19","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"MFP Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"Bis 2024: MFP Trend. Danach konstant"},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":67.885999999999996},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":74.729966079999997},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":84.727446},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":96.225492000000003},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":106.52299099999999},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":110.247},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":103.9},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":114.145597},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":114.690017},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":113.926688},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":116.17166499999999},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":115.41},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":114.57},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":113.96},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":113.13},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":113.13},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":113.13},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":113.13},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":113.13},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":113.13},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":113.13},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":113.13},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":113.13},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":113.13},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":113.13},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":113.13}]
[null,"Referenz","mh","MFP Referenz","Bis 2024: MFP Trend. Danach konstant",67.885999999999996,74.729966079999997,84.727446,96.225492000000003,106.52299099999999,110.247,103.9,114.145597,114.690017,113.926688,116.17166499999999,115.41,114.57,113.96,113.13,{"$f":"T7","v":113.13},113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13]
[null,"Keine Privilegierung","cl","0 TWh",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"niedrig","cl","65 TWh (Verbrauch, der für ETS-Strompreiskompensation berechtigt ist)","siehe \"Vorschlag für eine Reform der Umlage-Mechanismen im Erneuerbare Energien Gesetz (EEG)\", Öko-Institut 2014",null,null,null,null,null,null,null,null,null,null,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65]
[null,"mittel","cl","Referenz - 20 TWh/a",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P7-20","v":96.17166499999999},95.41,94.57,93.96,93.13,93.13,93.13,93.13,93.13,93.13,93.13,93.13,93.13,93.13,93.13,93.13]
[null,"hoch","cl","wie Referenz",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P7","v":116.17166499999999},115.41,114.57,113.96,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13,113.13]
[null,"sehr hoch","cl","Referenz + 20 TWh/a",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P7+20","v":136.17166499999999},135.41,134.57,133.95999999999998,133.13,133.13,133.13,133.13,133.13,133.13,133.13,133.13,133.13,133.13,133.13,133.13]
[null,"MFP hoch","fh","MFP hoch","Bis 2024: MFP oberes Szenario. Danach konstant",null,null,null,null,null,null,null,null,null,null,117.56,117.5,117.36,117.46,117.31,{"$f":"T13","v":117.31},117.31,117.31,117.31,117.31,117.31,117.31,117.31,117.31,117.31,117.31]
[null,"MFP niedrig","fh","MFP niedrig","Bis 2024: MFP unteres Szenario. Danach konstant",null,null,null,null,null,null,null,null,null,null,114.92,113.53,112.07,110.86,109.45,{"$f":"T14","v":109.45},109.45,109.45,109.45,109.45,109.45,109.45,109.45,109.45,109.45,109.45]

{"sheet":"D-Umlage priv. Letztverbrauch","index":25,"n_rows":12,"n_cols":31,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Anteil an Umlage für privilegierte Letztverbraucher"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"None","None","None","None","None","None","None","None","None","None","None","None","None","None","None","None","None","None","None","None","None","None","None","None","None","None"]
[null,{"$f":"ControlPanel!E20","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"cl"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"15% (gem. EEG 2014)"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":0},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":2.4421006724375267E-2},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":1.416149742259081E-2},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":1.3920264634567114E-2},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":6.442107437727964E-3},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":2.083534312096447E-2},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":0.15},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":0.15}]
[null,"Referenz","cl","15% (gem. EEG 2014)",null,2.4421006724375267E-2,1.416149742259081E-2,1.3920264634567114E-2,6.442107437727964E-3,2.083534312096447E-2,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,"sehr niedrig","cl","vollständig befreit",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"niedrig","cl",0.05,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"mittel","cl",0.25,null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"hoch","cl",0.5,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"volle Beteiligung","cl",1,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"D-Faktor Zusatzprivilegierung","index":26,"n_rows":12,"n_cols":31,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Faktor für zusätzliche Privilegierung"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro"]
[null,{"$f":"ControlPanel!E21","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"Bis 2020: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":0},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":0.53400000000000003},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":0.502},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":0.61956606648897039},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":0.59982457576591419},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":0.61796806733819043},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":0.62235249305977924},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":0.62235249305977924}]
[null,"Referenz","mh","Bis 2020: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)",null,0,0,0,0,0,0.53400000000000003,0.502,0.61956606648897039,0.59982457576591419,0.61796806733819043,0.62235249305977924,{"$f":"P7","v":0.62235249305977924},0.62235249305977924,0.62235249305977924,0.62235249305977924,0.62235249305977924,0.62235249305977924,0.62235249305977924,0.62235249305977924,0.62235249305977924,0.62235249305977924,0.62235249305977924,0.62235249305977924,0.62235249305977924,0.62235249305977924,0.62235249305977924]
[null,"keine Zusatz-privilegierung","cl","keine \nZusatzprivilegierung",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"niedrig","cl","niedrige Zusatzprivilegierung - wirkt wie vollständige Befreiung von 20% des priv. LV",null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"mittel","cl","mittlere Zusatzprivilegierung - wirkt wie vollständige Befreiung von 40% des priv. LV",null,null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"hoch","cl","hohe Zusatzprivilegierung - wirkt wie vollständige Befreiung von 60% des priv. LV",null,null,null,null,null,null,null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"sehr hoch","cl","sehr hohe Zusatzprivilegierung - wirkt wie vollständige Befreiung von 80% des priv. LV",null,null,null,null,null,null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]

{"sheet":"D-Umlage EV Bestand","index":27,"n_rows":12,"n_cols":31,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Anteil an Umlage für Bestandsanlagen"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh"]
[null,{"$f":"ControlPanel!E29","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"cl"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"vollständig befreit (gem. EEG 2014)"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":0},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":0},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":0},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":0},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":0},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":0},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":0},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":0},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":0},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":0},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":0},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":0},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":0},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":0},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":0},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":0},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":0},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":0},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":0},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":0},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":0}]
[null,"Referenz","cl","vollständig befreit (gem. EEG 2014)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"keine Beteiligung","dr","0%",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"niedrig","dr","25%",null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"mittel","dr","50%",null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"hoch","dr","75%",null,null,null,null,null,null,null,null,null,null,null,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,"volle Beteiligung","dr","100%",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"D-Eigenverbrauch KWK Neue","index":28,"n_rows":12,"n_cols":31,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Eigenverbrauch KWK-und PV-Neuanlagen"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a"]
[null,{"$f":"ControlPanel!E26","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"2020: ÜNB-Umlageberechnungen bis 2024, danach konstant"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"2020-2024 gemäß ÜNB-Letztverbrauchsprognose Referenzszenario (Strommenge laut §61(1) S.1 Nr. 1). Ab 2025 konstante Strommenge."},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":0.2},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":0.52702499999999997},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":0.79537799999999992},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":1.2451939999999999},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":2.9838139999999997},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":3.2852449999999997},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":3.57},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":3.83},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":4.01},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":4.18},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":4.18},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":4.18},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":4.18},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":4.18},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":4.18},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":4.18},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":4.18},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":4.18},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":4.18},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":4.18},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":4.18}]
[null,"Referenz","mh","2020: ÜNB-Umlageberechnungen bis 2024, danach konstant","2020-2024 gemäß ÜNB-Letztverbrauchsprognose Referenzszenario (Strommenge laut §61(1) S.1 Nr. 1). Ab 2025 konstante Strommenge.",0,0,0,0,0,0.2,0.52702499999999997,0.79537799999999992,1.2451939999999999,2.9838139999999997,3.2852449999999997,3.57,3.83,4.01,4.18,{"$f":"T7","v":4.18},4.18,4.18,4.18,4.18,4.18,4.18,4.18,4.18,4.18,4.18]
[null,"kein Ausbau","mh","keine Neuanlagen",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"niedrig","fh","50% weniger als in ÜNB-Letztverbrauchsprognose 2020","Referenzszenario -50%",null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*P10","v":1.6426224999999999},{"$f":"0.5*Q10","v":1.7849999999999999},1.915,2.0049999999999999,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09,2.09]
[null,"mittel","fh","gemäß ÜNB Letztverbrauchsprognose 2020","wie Referenzszenario",null,null,null,null,null,null,null,null,null,null,{"$f":"P7","v":3.2852449999999997},{"$f":"Q7","v":3.57},3.83,4.01,4.18,4.18,4.18,4.18,4.18,4.18,4.18,4.18,4.18,4.18,4.18,4.18]
[null,"hoch","fh","50% mehr als in ÜNB-Letztverbrauchsprognose 2020","Referenzszenario +50%",null,null,null,null,null,null,null,null,null,null,{"$f":"P10*1.5","v":4.9278674999999996},{"$f":"Q10*1.5","v":5.3549999999999995},5.7450000000000001,6.0149999999999997,6.27,6.27,6.27,6.27,6.27,6.27,6.27,6.27,6.27,6.27,6.27,6.27]
[null,"sehr hoch","fh","100% mehr als in ÜNB-Letztverbrauchsprognose 2020","Referenzszenario +100%",null,null,null,null,null,null,null,null,null,null,{"$f":"P10*2","v":6.5704899999999995},{"$f":"Q10*2","v":7.14},7.66,8.02,8.36,8.36,8.36,8.36,8.36,8.36,8.36,8.36,8.36,8.36,8.36,8.36]

{"sheet":"D-Umlage Eigenverbrauch PV+KWK","index":29,"n_rows":12,"n_cols":31,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Anteil an Umlage für Eigenverbrauch aus Solar- und KWK-Neuanlagen"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none"]
[null,{"$f":"ControlPanel!E28","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"gem. EEG 2017, ab 2020 konstant 38%"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":0},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":0},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":0.3},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":0.35},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":0.40000062775558548},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":0.33640703685486462},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":0.36296708149217022},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":0.37707011244336597},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":0.37707011244336597}]
[null,"Referenz","mh","gem. EEG 2017, ab 2020 konstant 38%",null,0,0,0,0,0,0.3,0.35,0.40000062775558548,0.33640703685486462,0.36296708149217022,0.37707011244336597,{"$f":"P7","v":0.37707011244336597},0.37707011244336597,0.37707011244336597,0.37707011244336597,0.37707011244336597,0.37707011244336597,0.37707011244336597,0.37707011244336597,0.37707011244336597,0.37707011244336597,0.37707011244336597,0.37707011244336597,0.37707011244336597,0.37707011244336597,0.37707011244336597]
[null,"keine Beteiligung","mh","0%",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"niedrig","mh","25%",null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"mittel","mh","50%",null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"hoch","mh","75%",null,null,null,null,null,null,null,null,null,null,null,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,"volle Beteiligung","mh","100%",null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"D-vermiedene Netzentgelte","index":30,"n_rows":32,"n_cols":31,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[" ","Vermiedene Netzentgelte für nicht-volatile Energieträger (Euro pro MWh zu vergütender Strommenge)"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommnetar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh"]
[null,{"$f":"ControlPanel!L28","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"4,82€/MWh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"Steigung in 2020 gemäß ÜNB-Prognose, danach konstant (vgl. §120 Absatz 4, Satz 1 EnWG)"},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":3.6986274118651017},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":3.67623039746714},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":3.8466309856018386},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":3.7273122127772123},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":4.6460245701332967},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":4.6631872317218352},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":4.8191604494594991},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":7.7231242789896131},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":6.3391841590858826},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":7.3821193026159877},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":7.0575324728422038},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":7.0575324728422038}]
[null,"Referenz","mh","4,82€/MWh","Steigung in 2020 gemäß ÜNB-Prognose, danach konstant (vgl. §120 Absatz 4, Satz 1 EnWG)",3.6986274118651017,3.67623039746714,3.8466309856018386,3.7273122127772123,4.6460245701332967,4.6631872317218352,4.8191604494594991,7.7231242789896131,6.3391841590858826,7.3821193026159877,7.0575324728422038,{"$f":"P7","v":7.0575324728422038},7.0575324728422038,7.0575324728422038,7.0575324728422038,7.0575324728422038,7.0575324728422038,7.0575324728422038,7.0575324728422038,7.0575324728422038,7.0575324728422038,7.0575324728422038,7.0575324728422038,7.0575324728422038,7.0575324728422038,7.0575324728422038]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Skalierungsfaktor Vermiedene Netzentgelte für volatile Energieträger (-)"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommnetar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Referenz","aj/fp/mmk","Absenkung auf Null bis 2020","Anteil fluktuierender Erzeugung wird in zwei Jahresschritten um jeweils ein Drittel vermindert, ab 2020 auf 0 gesetzt",1,1,1,1,1,1,1,0.54572012421639449,0.43362051792281486,0.17143660748488035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D-Sonstige Kosten","index":31,"n_rows":7,"n_cols":31,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
[" ","Sonstige Kosten [Mrd. Euro]"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro"]
[null,{"$f":"ControlPanel!L29","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"0,06Mrd. €"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"0,064 Mrd. € (Wert abgeleitet aus ÜNB-Jahresprognose für 2020)"},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":0.38450000000000001},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":0.42218865985000004},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":0.23028867101000003},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":0.15466122681000002},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":0.29887697133000007},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":0.19595140036000003},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":0.13908307713999998},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":0.14340741743000002},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":6.8122188890000004E-2},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":7.0404653730000002E-2},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":6.4167895450000012E-2},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":6.4167895450000012E-2}]
[null,"Referenz","mh","0,06Mrd. €","0,064 Mrd. € (Wert abgeleitet aus ÜNB-Jahresprognose für 2020)",0.38450000000000001,0.42218865985000004,0.23028867101000003,0.15466122681000002,0.29887697133000007,0.19595140036000003,0.13908307713999998,0.14340741743000002,6.8122188890000004E-2,7.0404653730000002E-2,6.4167895450000012E-2,{"$f":"P7","v":6.4167895450000012E-2},6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2,6.4167895450000012E-2]

{"sheet":"D-Inflationsrate","index":32,"n_rows":10,"n_cols":31,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[" ","Inflationsrate für Umrechnung von nominalen und realen Zahlungsströmen"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%"]
[null,{"$f":"ControlPanel!L30","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"1,5% pro Jahr"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"Bis 2015 Jährlicher Zuwachs der Verbraucherpreisindizes des statistitschen Bundesamts. Ab 2016: 1,5% pro Jahr."},{"$f":"IF(F$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,F$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,F$4-$F$4+5,FALSE))","v":1.1000000000000001E-2},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,G$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,G$4-$F$4+5,FALSE))","v":2.1000000000000001E-2},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,H$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,H$4-$F$4+5,FALSE))","v":0.02},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,I$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,I$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,J$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,J$4-$F$4+5,FALSE))","v":9.0000000000000011E-3},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,K$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,K$4-$F$4+5,FALSE))","v":3.0000000000000001E-3},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,L$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,L$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,M$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,M$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,N$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,N$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,O$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,O$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,P$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,P$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Q$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Q$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,R$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,R$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,S$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,S$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,T$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,T$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,U$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,U$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,V$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,V$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,W$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,W$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,X$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,X$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Y$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Y$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,Z$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,Z$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AA$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AA$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AB$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AB$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AC$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AC$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AD$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AD$4-$F$4+5,FALSE))","v":1.4999999999999999E-2},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$B$7:$AE$25,AE$4-$F$4+5,FALSE),VLOOKUP($B$6,$B$7:$AE$25,AE$4-$F$4+5,FALSE))","v":1.4999999999999999E-2}]
[null,"Referenz","mh","1,5% pro Jahr","Bis 2015 Jährlicher Zuwachs der Verbraucherpreisindizes des statistitschen Bundesamts. Ab 2016: 1,5% pro Jahr.",1.1000000000000001E-2,2.1000000000000001E-2,0.02,1.4999999999999999E-2,9.0000000000000011E-3,3.0000000000000001E-3,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,"2,0%","mh","2,0% pro Jahr",null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"1,5%","mh","1,5% pro Jahr",null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,"1,0%","mh","1,0% pro Jahr",null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]

{"sheet":"D-Prognosefehler Kontostand","index":33,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[" ","Prognosefehler Kontostand"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar","Wert"]
[]
[null,null,null,null,null,"Mrd. Euro"]
[null,{"$f":"ControlPanel!L22","v":"keine Abweichung"},{"$f":"VLOOKUP($B$6,$B$7:$F$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$F$25,3,FALSE)","v":"keine Abweichung"},{"$f":"VLOOKUP($B$6,$B$7:$F$25,4,FALSE)","v":0},{"$f":"VLOOKUP($B$6,$B$7:$F$25,5,FALSE)","v":0}]
[null,"-2 Mrd. Euro","mh","-2 Mrd. Euro",null,-2]
[null,"-1 Mrd. Euro","mh","-1 Mrd. Euro",null,-1]
[null,"keine Abweichung","mh","keine Abweichung",null,0]
[null,"+1 Mrd. Euro","mh","+1 Mrd. Euro",null,1]
[null,"+2 Mrd. Euro","mh","+2 Mrd. Euro",null,2]
[]
[null,"+ 900 Millionen Kurzanalyse",null,"-900 Millionen",null,0.9]
[null," + 3 Mrd ",null,null,null,3]
[null," + 5 Mrd",null,null,null,5]
[null," + 5.25 Mrd",null,null,null,5.25]
[null," + 5.5 Mrd",null,null,null,5.5]

{"sheet":"D-Kontostand aktuelles Jahr","index":34,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Kontostand am 30.9. des aktuellen Jahres"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar","Wert"]
[]
[null,null,null,null,null,"Mrd. Euro"]
[null,{"$f":"ControlPanel!L21","v":"endogen"},{"$f":"VLOOKUP($B$6,$B$7:$F$25,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($B$6,$B$7:$F$25,3,FALSE)","v":"wird endogen berechnet"},{"$f":"VLOOKUP($B$6,$B$7:$F$25,4,FALSE)","v":0},{"$f":"VLOOKUP($B$6,$B$7:$F$25,5,FALSE)","v":0}]
[null,"endogen","mh","wird endogen berechnet",null,0]
[null,"-2 Mrd. Euro","mh","-2 Mrd. Euro",null,-2]
[null,"0 Mrd. Euro","mh","0 Mrd. Euro",null,0]
[null,"2 Mrd. Euro","mh","2 Mrd. Euro",null,2]
[null,"4 Mrd. Euro","mh","4 Mrd. Euro",null,4]
[null,"6 Mrd. Euro","mh","6 Mrd. Euro",null,6]

{"sheet":"D-Anteil Eigenverbrauch EE neu","index":35,"n_rows":18,"n_cols":32,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[" ","Anteil Eigenverbrauch EE-Neuanlagen"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none"]
[null,"Wasser","Referenz","cl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gase","Referenz","cl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Referenz","cl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermie","Referenz","cl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind onshore","Referenz","cl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind offshore","Referenz","cl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV",{"$f":"ControlPanel!E27","v":"Referenz"},{"$f":"VLOOKUP($C$12,$C$13:$AF$37,2,FALSE)","v":"mh"},{"$f":"VLOOKUP($C$12,$C$13:$AF$37,3,FALSE)","v":"6%"},{"$f":"VLOOKUP($C$12,$C$13:$AF$37,4,FALSE)","v":"Fortschreibung von ÜNB Jahresprognose 2020"},{"$f":"IF(G$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,G$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,G$4-$G$4+5,FALSE))","v":0},{"$f":"IF(H$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,H$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,H$4-$G$4+5,FALSE))","v":0},{"$f":"IF(I$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,I$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,I$4-$G$4+5,FALSE))","v":0},{"$f":"IF(J$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,J$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,J$4-$G$4+5,FALSE))","v":0},{"$f":"IF(K$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,K$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,K$4-$G$4+5,FALSE))","v":0},{"$f":"IF(L$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,L$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,L$4-$G$4+5,FALSE))","v":0.20025000000000001},{"$f":"IF(M$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,M$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,M$4-$G$4+5,FALSE))","v":0.26},{"$f":"IF(N$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,N$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,N$4-$G$4+5,FALSE))","v":0.123},{"$f":"IF(O$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,O$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,O$4-$G$4+5,FALSE))","v":0.123},{"$f":"IF(P$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,P$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,P$4-$G$4+5,FALSE))","v":8.6282704209457411E-2},{"$f":"IF(Q$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Q$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,Q$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(R$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,R$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,R$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(S$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,S$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,S$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(T$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,T$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,T$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(U$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,U$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,U$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(V$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,V$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,V$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(W$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,W$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,W$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(X$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,X$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,X$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(Y$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Y$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,Y$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(Z$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,Z$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,Z$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(AA$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AA$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,AA$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(AB$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AB$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,AB$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(AC$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AC$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,AC$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(AD$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AD$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,AD$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(AE$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AE$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,AE$4-$G$4+5,FALSE))","v":5.896218016593225E-2},{"$f":"IF(AF$4<ControlPanel!$D$59,VLOOKUP(\"Referenz\",$C$13:$AF$37,AF$4-$G$4+5,FALSE),VLOOKUP($C$12,$C$13:$AF$37,AF$4-$G$4+5,FALSE))","v":5.896218016593225E-2}]
[null,"PV","Referenz","mh","6%","Fortschreibung von ÜNB Jahresprognose 2020",null,null,null,null,null,0.20025000000000001,0.26,0.123,{"$f":"N13","v":0.123},8.6282704209457411E-2,5.896218016593225E-2,{"$f":"Q13","v":5.896218016593225E-2},5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2,5.896218016593225E-2]
[null,null,"kein Eigenverbrauch","cl","kein Eigenverbrauch",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"niedrig","cl","15%","Eigene Annahme: 15% des Stroms aus neuen PV-Anlagen < 10 kW ist Eigenverbrauch. Annahme: 80% des Eigenverbrauchs dieser Anlagen werden am EEG beteiligt, da dieser Verbrauch 10MWh/a übersteigt. Deshalb werden alle Werte mit 80% multipliziert.",null,null,null,null,null,null,null,null,null,null,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123,0.123]
[null,null,"mittel","cl","50%","Eigene Annahme: 50% des Stroms aus neuen PV-Anlagen < 10 kW ist Eigenverbrauch. Annahme: 80% des Eigenverbrauchs dieser Anlagen werden am EEG beteiligt, da dieser Verbrauch 10MWh/a übersteigt. Deshalb werden alle Werte mit 80% multipliziert.",null,null,null,null,null,null,null,null,null,null,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002,0.40050000000000002]
[null,null,"hoch","cl","75%","Eigene Annahme: 75% des Stroms aus neuen PV-Anlagen < 10 kW ist Eigenverbrauch. Annahme: 80% des Eigenverbrauchs dieser Anlagen werden am EEG beteiligt, da dieser Verbrauch 10MWh/a übersteigt. Deshalb werden alle Werte mit 80% multipliziert.",null,null,null,null,null,null,null,null,null,null,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001,0.60075000000000001]
[null,null,"sehr hoch","cl","100%","Eigene Annahme: 100% des Stroms aus neuen PV-Anlagen < 10 kW ist Eigenverbrauch. Annahme: 80% des Eigenverbrauchs dieser Anlagen werden am EEG beteiligt, da dieser Verbrauch 10MWh/a übersteigt. Deshalb werden alle Werte mit 80% multipliziert.",null,null,null,null,null,null,null,null,null,null,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005,0.80100000000000005]

{"sheet":"D-Strommenge ges.","index":36,"n_rows":12,"n_cols":32,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Insgesamt erzeugte EE-Strommenge laut ÜNB-Jahresprognosen (TWh)"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh"]
[null,"Wasser","Historisch","dr","ÜNB Jahresprognose",null,5.444,6.0667459999999993,5.8298559999999995,6.2952879999999993,6.154331,6.0918529999999995,6.2462140000000002,6.2808169999999999,5.9237959999999994,6.5145869999999997,6.250337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gase","Historisch","dr","ÜNB Jahresprognose",null,1.835,1.993012,1.667049,1.9069669999999999,1.824149,1.6785699999999999,1.607626,1.3880729999999999,1.6777449999999998,1.7078559999999998,1.4397339999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Historisch","dr","ÜNB Jahresprognose",null,26.262,27.776935999999999,30.355590999999997,33.165135999999997,34.944730999999997,38.357603999999995,40.238844999999998,40.770392999999999,41.554488999999997,41.351619999999997,41.746690000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermie","Historisch","dr","ÜNB Jahresprognose",null,3.5999999999999997E-2,6.1612E-2,0.10724,7.6874999999999999E-2,0.130407,0.15870499999999998,0.18035599999999999,0.189524,0.25728000000000001,0.28638599999999997,0.214729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Historisch","dr","ÜNB Jahresprognose",null,47.704000000000001,53.882748999999997,50.125189999999996,55.830889999999997,62.190390000000001,66.872687999999997,75.948886000000002,82.001902999999999,92.724075999999997,98.799182999999999,102.08820399999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Historisch","dr","ÜNB Jahresprognose",null,0.65400000000000003,1.1467909999999999,1.361415,2.4940419999999999,7.397958,11.231204,15.379543999999999,20.033355,22.564405999999998,26.466161,29.940075999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV","Historisch","dr","ÜNB Jahresprognose",null,8.2959999999999994,19.399286999999998,24.072319,34.673694999999995,36.594586999999997,36.096958000000001,36.82555,36.562143999999996,39.173614999999998,41.877699,43.939245999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D-Strommenge FV+DM","index":37,"n_rows":25,"n_cols":32,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[" ","fest vergütete und mit Marktprämie vergütete Strommenge laut ÜNB-Jahresprognosen (TWh)"]
[null,"Strommenge Festvergütung"]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh"]
[null,"Wasser","Historisch","dr","ÜNB Jahresprognose",null,5.444,2.0696829999999999,2.6419329999999999,1.4335309999999999,2.6266479999999999,2.5155029999999998,2.4509639999999999,3.2915449999999997,2.4494499999999997,2.4839579999999999,2.2986149999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gase","Historisch","dr","ÜNB Jahresprognose",null,1.835,0.19930099999999998,0.434035,0.26808399999999999,0.274088,0.72458999999999996,0.67505300000000001,0.48945699999999998,0.40027299999999999,0.30525099999999999,0.23846799999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Historisch","dr","ÜNB Jahresprognose",null,26.262,24.314577,23.696601999999999,11.950588999999999,12.996518,9.971876,11.098848,9.7514399999999988,10.333107999999999,9.4306009999999993,7.5909040000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermie","Historisch","dr","ÜNB Jahresprognose",null,3.5999999999999997E-2,6.1612E-2,9.0604999999999991E-2,7.6874999999999999E-2,0.113607,7.9647999999999997E-2,8.2011000000000001E-2,8.3442999999999989E-2,3.2674000000000002E-2,5.3082999999999998E-2,7.8399999999999997E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Historisch","dr","ÜNB Jahresprognose",null,47.704000000000001,50.803851999999999,41.210659,8.037706,8.9237459999999995,9.3738069999999993,8.1825499999999991,6.2020169999999997,4.9509549999999996,3.3705379999999998,3.5940459999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Historisch","dr","ÜNB Jahresprognose",null,0.65400000000000003,1.1467909999999999,0.91880899999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV","Historisch","dr","ÜNB Jahresprognose",null,8.2959999999999994,19.399286999999998,22.864761999999999,29.414850999999999,28.987663999999999,27.794584999999998,27.602309999999999,26.451788999999998,27.684709999999999,26.884110999999997,27.468408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Strommenge Marktprämie"]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh"]
[null,"Wasser","Historisch","dr","ÜNB Jahresprognose",null,0,0,2.1817889999999998,4.2967389999999996,2.8318239999999997,3.5763499999999997,3.7087819999999998,2.8920019999999997,3.0121289999999998,3.465357,3.2058839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gase","Historisch","dr","ÜNB Jahresprognose",null,0,0,0.29039300000000001,1.1700359999999999,0.52149199999999996,0.95397999999999994,0.9315199999999999,0.88699699999999992,0.90645399999999998,0.92375699999999994,0.75774799999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Historisch","dr","ÜNB Jahresprognose",null,0,0,5.9434979999999999,21.214547,21.925464999999999,28.385728,29.123989999999999,31.014032999999998,31.204751999999999,31.842124999999999,34.123956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermie","Historisch","dr","ÜNB Jahresprognose",null,0,0,1.6635E-2,0,1.6799999999999999E-2,7.9057000000000002E-2,9.8345000000000002E-2,0.10608099999999999,0.17315,0.17602599999999999,0.16394300000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Historisch","dr","ÜNB Jahresprognose",null,0,0,7.3871079999999996,46.901826999999997,51.661167999999996,57.498880999999997,67.570857000000004,75.744242,87.745678999999996,95.400548999999998,98.452184000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Historisch","dr","ÜNB Jahresprognose",null,0,0,0.442606,2.4940419999999999,7.397958,11.231204,15.379543999999999,20.033355,22.564405999999998,26.466161,29.940075999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV","Historisch","dr","ÜNB Jahresprognose",null,0,0,0.63546899999999995,2.9213830000000001,4.8185699999999994,6.293679,6.9605349999999993,8.0043569999999988,9.0451540000000001,11.590814,12.871558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D-Mittlerer Vergütungssatz","index":38,"n_rows":12,"n_cols":32,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Mittlerer Vergütungssatz für historische Jahre und das aktuelle (laut ÜNB-Jahresprognosen)"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh"]
[null,"Wasser","Historisch","cl+dr","Abgeleitet aus ÜNB-Jahresprognosen",null,76.040000000000006,78.580579248126398,85.426349075311549,84.973326885251481,93.580358696572972,90.888126814616172,94.021995549816509,95.471944662181755,93.257752565695739,94.128858532452895,94.824277922477592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gase","Historisch","cl+dr","Abgeleitet aus ÜNB-Jahresprognosen",null,70.59,70.623810216707398,72.333594863809779,75.078609851750898,80.301227083888492,69.689921182911647,70.331521816935805,69.72914314608407,69.58740425505863,71.700386816033742,69.098674383868556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Historisch","cl+dr","Abgeleitet aus ÜNB-Jahresprognosen",null,150.44,174.78292585554749,171.71219457964042,182.43185910801026,184.3941182048568,185.81088443376183,187.10187197631356,188.59316836578836,191.10109988815023,196.13070462077062,192.3639566092275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermie","Historisch","cl+dr","Abgeleitet aus ÜNB-Jahresprognosen",null,150,212.46439005388561,221.27270328235733,235.75585040650407,243.3346397049238,245.37903027629881,243.88965712257979,247.41502395474978,241.0595654539801,251.13132613734075,245.91407182317226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Historisch","cl+dr","Abgeleitet aus ÜNB-Jahresprognosen",null,87.77,88.470056975207314,89.579894563937472,97.55029244575941,100.74631823317601,92.874953538580655,91.555496018812718,88.105159748659176,85.970286785170643,88.681513062623281,84.943185603231001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Historisch","cl+dr","Abgeleitet aus ÜNB-Jahresprognosen",null,150,150.00002964794805,159.55374326447114,189.09737949685689,191.11269267192381,182.24269170072949,183.62361985504901,181.73716679008584,185.91972037730574,187.42134928446933,184.61609509608459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV","Historisch","cl+dr","Abgeleitet aus ÜNB-Jahresprognosen",null,468.01,413.44926826434391,371.1522047462546,315.53756947644092,313.88797913696925,316.55085116684148,306.12648368500913,292.27348099233154,288.19142295217864,273.54643342384685,264.37474625040585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D-Kontostand Vorjahr","index":39,"n_rows":6,"n_cols":31,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[" ","Kontostand September"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro"]
[null,"Historisch","dr","ÜNB-Jahresprognosen",null,0,-1.11629894236,-0.71124112144000007,-2.5889139132900003,-2.1969250054800002,1.38074493721,2.5211899999999998,1.9478101488699999,3.3292301430700002,3.6518353547200002,2.19040541733]

{"sheet":"D-Bestand Kapazität","index":40,"n_rows":12,"n_cols":32,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Verbleibende Kapazitäten von Anlagen, die bis Ende 2014 gebaut wurden"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW"]
[null,"Wasser","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.5617438099999998,1.45086618,1.3595179899999998,1.2860902400000001,1.2395648899999998,1.1316575499999999,1.1188063499999998]
[null,"Gase","Historisch","mh","Eigene Berechnungen","2014 aus EE in Zahlen; danach eigene Berechnungen",null,null,null,null,0.50447248999999994,0.50447248999999994,0.50447248999999994,0.50447248999999994,0.50447248999999994,0.50447248999999994,0.50447248999999994,0.32682229000000002,0.27378529000000001,0.21108429000000001,0.13316929,6.6771990000000003E-2,5.3154990000000006E-2,4.4618990000000004E-2,3.6103990000000002E-2,3.0399990000000002E-2,2.0893000000000005E-2,1.7971000000000004E-2,8.7540000000000014E-3,6.9640000000000006E-3,5.836E-3,0]
[null,"Biomasse","Historisch","mh","Eigene Berechnungen","2014 aus EE in Zahlen; danach eigene Berechnungen",null,null,null,null,7.0343045899999996,7.0343045899999996,7.0343045899999996,7.0343045899999996,7.0343045899999996,7.0343045899999996,7.0343045899999996,6.6231892300000004,6.4349554299999987,6.2947062699999998,6.0627479199999996,5.4902409299999997,4.7945024299999996,3.9465003999999988,3.3060079999999994,2.9487315999999995,2.4935236000000001,1.8564320000000003,0.80025794000000006,0.46639323999999999,0.21003932999999994,0]
[null,"Geothermie","Historisch","mh","Eigene Berechnungen","2014 aus EE in Zahlen; danach eigene Berechnungen",null,null,null,null,3.3985000000000001E-2,3.3985000000000001E-2,3.3985000000000001E-2,3.3985000000000001E-2,3.3985000000000001E-2,3.3985000000000001E-2,3.3985000000000001E-2,3.3985000000000001E-2,3.3985000000000001E-2,3.3985000000000001E-2,3.3985000000000001E-2,3.3765000000000003E-2,3.3765000000000003E-2,3.3765000000000003E-2,3.0765000000000001E-2,3.0765000000000001E-2,2.6615000000000003E-2,2.6615000000000003E-2,2.6615000000000003E-2,1.4815E-2,3.5000000000000001E-3,0]
[null,"Wind Onshore","Historisch","mh","Eigene Berechnungen","2014 aus EE in Zahlen; danach eigene Berechnungen",0,0,0,0,37.464569480000002,37.464569480000002,37.164569479999997,36.764569479999999,36.264569479999999,35.664569479999997,34.964569480000002,33.158776369999998,30.565102570000001,27.51489948,24.797031480000001,22.74326048,20.92921698,18.699378980000002,17.013132779999999,16.241268779999999,13.541928859999999,12.115269209999999,10.238786949999998,7.8176624199999987,4.7852306299999992,0]
[null,"Wind Offshore","Historisch","mh","Eigene Berechnungen","2014 aus EE in Zahlen; danach eigene Berechnungen",null,null,null,null,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.99719999999999998,0.96219999999999994,0.9171999999999999,0.80889999999999995,0.72889999999999999,0.4889,0]
[null,"PV","Historisch","mh","Eigene Berechnungen","2014 aus EE in Zahlen; danach eigene Berechnungen",null,null,null,null,37.849889986000065,37.849889986000065,37.849889986000065,37.849889986000065,37.849889986000065,37.849889986000065,37.849889986000065,37.776027506000062,37.667388816000063,37.557167266000064,37.414720716000062,36.758691416000062,35.834089356000064,34.989494406000063,33.735743280000058,31.75620017000006,27.317740330000046,19.723863990000012,11.723473930000008,4.8811800499999842,1.7455592899999977,0]

{"sheet":"D-Bestand Strommenge","index":41,"n_rows":12,"n_cols":32,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Verbleibende Strommengen von Anlagen, die bis Ende 2014 gebaut wurden"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a"]
[null,"Wasser","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,6.3400577197004209,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,6.3653839009576823,5.8264018677620077,5.3606672290276043,5.0397223665748268,4.8537221589924613,4.2530569317466336,4.2024045692321126]
[null,"Gase","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,1.4340048917520307,1.4380650412409677,1.4380650412409677,1.4380650412409677,1.4380650412409677,1.4380650412409677,1.4380650412409677,1.1116422809573945,1.0106083811612576,0.74197769522039103,0.43927686747089773,0.15582886179697539,0.12537230832477717,0.10047524852672238,9.6752700738409095E-2,9.3619703214801536E-2,5.5079993384563354E-2,4.8352437199624974E-2,1.5104555416539968E-2,1.2367230452041226E-2,8.1202989778740627E-3,0]
[null,"Biomasse","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,40.915066042624225,41.469756491772493,41.469756491772493,41.469756491772493,41.469756491772493,41.469756491772493,41.469756491772493,39.812821991692502,38.829714281829894,38.049447462908155,36.913188946941609,33.879601480015921,29.979942877482884,24.884416561314495,20.958547637788435,18.738437533081804,15.850866075480793,11.467408760352546,4.2173214392664056,2.5538934635614163,1.1093808982965405,0]
[null,"Geothermie","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,0.14134193593954347,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14968884020373421,0.14027279747116281,0.14027279747116281,0.14027279747116281,8.0174710482014119E-2,1.6693808528381489E-2,0]
[null,"Wind Onshore","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",0,0,0,0,57.653383999388126,62.502124577836618,62.110842784472524,61.589133726653721,60.936997404380229,60.154433817652034,59.241442966469144,56.886196411384716,53.273860613123752,48.985144127866754,44.953859251545786,41.695299693943618,38.889800126336475,35.265691742050741,32.453041205988214,31.191017671164577,26.534990416467974,23.848804711831974,20.453990621840415,15.896470455695573,9.6974811568969788,0]
[null,"Wind Offshore","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,3.0914397264392286,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,4.110547332443411,3.9601506745242956,3.7744742876370232,3.3082822149057258,2.9793310655848093,2.0382152120083648,0]
[null,"PV","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,32.345105654434903,33.019049930170183,33.019049930170183,33.019049930170183,33.019049930170183,33.019049930170183,33.019049930170183,32.96986412434994,32.889992363151684,32.802643428256573,32.682146189674363,32.118403998686745,31.31927480670873,30.581886338374783,29.468001652940707,27.712738361025213,23.700450799975101,16.920444701113084,9.8246758626833426,3.8973169441729065,1.3478885514705552,0]

{"sheet":"D-Bestand Zahlungen","index":42,"n_rows":12,"n_cols":32,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Verbleibende Zahlungen für Anlagen, die bis Ende 2014 gebaut wurden (nominal)"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €","Mrd. €"]
[null,"Wasser","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,0.59286870539361292,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.54195695216777517,0.50533948832503828,0.47262537548595118,0.45094447604902621,0.4038898480789026,0.39783057582039583]
[null,"Gase","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,0.10088070045763398,0.10116121574165485,0.10116121574165485,0.10116121574165485,0.10116121574165485,0.10116121574165485,0.10116121574165485,7.9133545585612253E-2,7.1727150881228011E-2,5.2864086060311559E-2,3.1357929537542545E-2,1.1322285335139877E-2,9.0650761329917826E-3,7.2445750895866442E-3,6.9699990613540114E-3,6.741430146899088E-3,3.8404013457238352E-3,3.1931576106920346E-3,1.0846120363654757E-3,8.5736373947492247E-4,5.6103056804173075E-4,0]
[null,"Biomasse","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,7.8161642331714543,7.9245390822727533,7.9245390822727533,7.9245390822727533,7.9245390822727533,7.9245390822727533,7.9245390822727533,7.7040643280932235,7.5428740510054375,7.4288216250548311,7.2918533006053305,6.8725383217574079,6.1092320442362009,5.1199079506909477,4.3311546587347163,3.9042756106600809,3.3236133815912274,2.3853568935530132,0.84162987310065895,0.50688730032510243,0.21674969820259962,0]
[null,"Geothermie","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,3.5347562923361824E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.7412390998028656E-2,3.5255721675931898E-2,3.5255721675931898E-2,3.5255721675931898E-2,2.0118844946834122E-2,4.1296561493336659E-3,0]
[null,"Wind Onshore","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",0,0,0,0,5.5361763968660895,6.0139168669547871,5.9784568806193468,5.9311768988387614,5.8720769216130293,5.7072762129233041,5.5322549090503328,5.2442237337911122,4.8907078366197974,4.5021302757619548,4.1498757420585815,3.8471909163520843,3.6009016566231895,3.362416669808018,2.9646729463510626,2.755600394248884,2.3480851114899872,1.9718168299157017,1.4793229511201422,0.78191609611789203,0.48002531726640046,0]
[null,"Wind Offshore","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,0.54544930183620921,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.72095677622526411,0.70779873025242745,0.67015409610936971,0.5886254876290351,0.54948030085984612,0.41959031199187452,0.18563002464811498,0.13008602678610678,0.12996373387338628,0.12978628925492908,0.12428980987762621,0.1175033883274389,0.10084376585622522,8.893242401487135E-2,5.5540165577103229E-2,0]
[null,"PV","Historisch","mh","Eigene Berechnungen","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",null,null,null,null,9.8381674794365797,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8992046007707302,9.8743231184046909,9.8339025269570541,9.7918998861958393,9.7368305315089039,9.4203080911896588,8.9956933481227033,8.6231614633896339,8.0972890432583959,7.306332544077935,5.6871387273907796,3.344398325548267,1.5096140003144618,0.41258647705966339,0.12207424266830158,0]

{"sheet":"D-Grünstromprivileg","index":43,"n_rows":6,"n_cols":31,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[" ","Anteil Grünstromprivileg"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a"]
[null,"Referenz","mh","ÜNB-Jahresprognosen und Prognos 2012; ab 2015 kein Grünstromprivileg mehr",null,0,24.664059639999998,6.3188509999999996,2.5983429999999998,5.9772400000000001,0,0,0,0]

{"sheet":"D-Eigenverbrauch fossil Bestand","index":44,"n_rows":27,"n_cols":31,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[" ","Eigenverbrauch fossile Bestandsanlagen*"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a"]
[null,"Referenz","mh","Eigenversorgung nach §61(3) aus ÜNB-Umlageberechnung für 2020","Eigenversorgung nach §61(3) aus ÜNB-Umlageberechnung für 2020",66.919000000000011,54.256241999999979,62.173272999999973,52.680143000000065,44.33,57.291305999999999,48.547290999999994,60.951926519999994,61.173551851607797,69.750429999999994,68.086641999999998,{"$f":"P6","v":68.086641999999998},{"$f":"Q6","v":68.086641999999998},68.086641999999998,68.086641999999998,68.086641999999998,68.086641999999998,68.086641999999998,68.086641999999998,68.086641999999998,68.086641999999998,68.086641999999998,68.086641999999998,68.086641999999998,68.086641999999998,68.086641999999998]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"* ab 2019 inklusive Pumpstrom"]

{"sheet":"D-Eigenverbrauch fossile Neue","index":45,"n_rows":6,"n_cols":31,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[" ","Eigenverbrauch fossile Nicht-KWK-Neuanlagen"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a"]
[null,"Referenz","mh","Kein Neubau",null,0,0,0,0,0,0,0,1.1745889999999999,1.5439479999999999,2.5107649999999997,3.6564139999999998,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997,2.5107649999999997]

{"sheet":"D-Eigenverbrauch EE-Bestand","index":46,"n_rows":12,"n_cols":32,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Eigenverbrauch EE-Bestand"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh"]
[null,"Wasser","Referenz","dr","ÜNB-Jahresprognosen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gase","Referenz","dr","ÜNB-Jahresprognosen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Referenz","dr","ÜNB-Jahresprognosen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermie","Referenz","dr","ÜNB-Jahresprognosen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Referenz","dr","ÜNB-Jahresprognosen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Referenz","dr","ÜNB-Jahresprognosen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV","Referenz","fp/as","ÜNB-Jahresprognosen","Historischer Wert aus ÜNB-Jahresprognose, abzüglich EV für Neuanlagen (der mit  Prozentwert Anteil EV PV berechnet wird) . Werte für Folgejahre 2022 mit Wachstum von 1 %, danach entsprechend der Sterbekurve für Bestandsanlagen und Degradration abskaliert.",0,0,0.57208800000000004,2.3374609999999998,2.7879685354829888,2.0086940000000002,2.2527089999999999,1.6616164800000002,1.800618148392207,2.0329390000000003,2.4753820000000002,{"$f":"Q12+Q12*0.01","v":2.5001358200000001},{"$f":"R12+R12*0.01","v":2.5251371782000001},2.0868880918641164,2.0500092058269064,1.9976632048994638,1.9512618602287659,1.8813020629850441,1.7739679916827171,1.5292463091134123,1.1231382177961986,0.71114051333572914,0.29259267837014319,0.11073023140455976,5.5428415282797027E-3,5.5428415282797027E-3]

{"sheet":"D-Umlagereduktion Grünstrom","index":47,"n_rows":6,"n_cols":31,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[" ","Umlage-Reduktion Grünstromprivileg"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh"]
[null,"Referenz","mh","ÜNB-Jahresprognosen. Abzug von Umlage in Höhe der Umlage (100% Befreiung) von 2009-2011, Abzug von 2ct/kWh in 2012 und 2013.",null,20.47,35.31,20,20,20]

{"sheet":"D-Umlage Eigenverb fossile Neue","index":48,"n_rows":6,"n_cols":31,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[" ","Anteil an Umlage für Eigenverbrauch aus fossilen Nicht-KWK-Neuanlagen"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none","none"]
[null,"Referenz","mh","100% (gem. EEG 2014)",null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"D-Vergütung Eigenverbrauch","index":49,"n_rows":12,"n_cols":32,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Vergütung Eigenverbrauch"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh","Euro/MWh"]
[null,"Wasser","Referenz","cl",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gase","Referenz","cl",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Referenz","cl",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermie","Referenz","cl",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Referenz","cl",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Referenz","cl",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV","Referenz","dr","Historische Werte aus ÜNB-Jahresprognosen. Quotient aus Eigenverbrauch und Vergütungszahlungen für Eigenverbrauch",null,0,0,117.34452741536268,42.446530658693341,42.446530658693341,61.584873056821998,55.353612472804969,116.59227181465116,56.297696752497401,41.435472923873455,37.246225444316316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D-Managementprämie_Bestand","index":50,"n_rows":27,"n_cols":32,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[" ","Zahlungen für Managementprämie für Bestandsanlagen (gebaut 2012 bis 2014) Berechnung für Prognosejahre [Mrd. Euro] (real)"]
[null,"REAL"]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro"]
[null,"Wasser","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,5.6636480000000003E-3,7.4175630000000003E-3,5.7840040000000006E-3,6.0242580000000002E-3,0,{"$f":"Q21/Q$14","v":0},{"$f":"R21/R$14","v":5.8475168045815252E-3},5.7611003000803207E-3,5.6759608867786426E-3,5.59207969140753E-3,5.5094381196133316E-3,5.4280178518357949E-3,5.3478008392470891E-3,5.2687692997508279E-3,5.1909057140402245E-3,5.1141928217145081E-3,5.0386136174527174E-3,4.9641513472440564E-3,4.890789504673948E-3,4.8185118272649737E-3,4.7473022928718961E-3]
[null,"Gase","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,1.0429840000000001E-3,1.8630400000000001E-3,1.7739950000000002E-3,1.812908E-3,0,{"$f":"Q22/Q$14","v":0},1.7597204494163902E-3,1.7337147284890546E-3,1.708093328560645E-3,1.6828505700104879E-3,1.6579808571531905E-3,1.6334786769982175E-3,1.6093385980278005E-3,1.5855552689929072E-3,1.5621234177270024E-3,1.5390378499773422E-3,1.5162934482535393E-3,1.4938851706931423E-3,1.4718080499439826E-3,1.4500571920630374E-3,1.428627775431564E-3]
[null,"Biomasse","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,4.3850929999999996E-2,5.8247980000000005E-2,6.2028065000000007E-2,6.2409504000000005E-2,0,{"$f":"Q23/Q$14","v":0},6.0578518284840711E-2,5.9683269246148488E-2,5.8801250488816258E-2,5.7932266491444596E-2,5.7076124622112909E-2,5.6232635095677753E-2,5.5401610931702226E-2,5.4582867913007128E-2,5.3776224544834612E-2,5.2981502014615385E-2,5.2198524152330436E-2,5.1427117391458561E-2,5.0667110730501043E-2,4.9918335695074929E-2,4.9180626300566438E-2]
[null,"Geothermie","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,3.3599999999999997E-5,1.9669000000000002E-4,2.1216200000000001E-4,3.4630000000000001E-4,0,{"$f":"Q24/Q$14","v":0},3.3614016355650473E-4,3.3117257493251703E-4,3.2627839894829269E-4,3.2145655068797316E-4,3.1670596126893909E-4,3.1202557760486618E-4,3.0741436217228196E-4,3.0287129278057341E-4,2.9839536234539253E-4,2.939855786654114E-4,2.8964096420237579E-4,2.8536055586440964E-4,2.8114340479252185E-4,2.7698857615026789E-4,2.7289514891652012E-4]
[null,"Wind Onshore","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,0.206644672,0.27028342599999999,0.30297696900000004,0.350982717,0,{"$f":"Q25/Q$14","v":0},0.34068549782814445,0.33565073677649698,0.33069038106058823,0.32580333109417564,0.32098850354105979,0.31624483107493584,0.31157126214279396,0.30696676073181672,0.30243030613972094,0.29796089274849358,0.29355752980147154,0.28921924118371578,0.28494506520563134,0.2807340543897846,0.27658527526087157]
[null,"Wind Offshore","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,2.9591831999999998E-2,6.1518174000000002E-2,8.013342200000001E-2,9.025762200000001E-2,0,{"$f":"Q26/Q$14","v":0},8.7609621199252627E-2,8.631489773325382E-2,8.5039308111580142E-2,8.3782569568059254E-2,8.2544403515329337E-2,8.1324535483083105E-2,8.0122695057224733E-2,7.8938615819925853E-2,7.7772035290567351E-2,7.6622694867554061E-2,7.549033977098922E-2,7.4374718986196284E-2,7.3275585208075159E-2,7.2192694786280959E-2,7.1125807671212779E-2]
[null,"PV","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,1.9274279999999998E-2,2.7842141000000001E-2,3.2017428000000001E-2,3.6180617000000005E-2,0,{"$f":"Q27/Q$14","v":0},3.5119140964352459E-2,3.4600138881135431E-2,3.408880677944378E-2,3.3585031309796835E-2,3.3088700797829398E-2,3.2599705219536361E-2,3.2117936176883119E-2,3.1643286873776474E-2,3.1175652092390618E-2,3.0714928169842975E-2,3.0261012975214756E-2,2.9813805886911092E-2,2.9373207770355757E-2,2.8939120956015529E-2,2.8511449217749292E-2]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'D-Inflationsrate'!L6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!M6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!N6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!O6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!P6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!Q6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!R6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!S6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!T6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!U6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!V6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!W6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!X6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!Y6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!Z6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!AA6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!AB6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!AC6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!AD6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!AE6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!AF6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L4<ControlPanel!$D$60,M14/(1+M13),IF(L4>ControlPanel!$D$60,K14*(1+K13),1))","v":0.94218423028672427},{"$f":"IF(M4<ControlPanel!$D$60,N14/(1+N13),IF(M4>ControlPanel!$D$60,L14*(1+L13),1))","v":0.95631699374102508},{"$f":"IF(N4<ControlPanel!$D$60,O14/(1+O13),IF(N4>ControlPanel!$D$60,M14*(1+M13),1))","v":0.97066174864714039},{"$f":"IF(O4<ControlPanel!$D$60,P14/(1+P13),IF(O4>ControlPanel!$D$60,N14*(1+N13),1))","v":0.98522167487684742},{"$f":"IF(P4<ControlPanel!$D$60,Q14/(1+Q13),IF(P4>ControlPanel!$D$60,O14*(1+O13),1))","v":1},{"$f":"IF(Q4<ControlPanel!$D$60,R14/(1+R13),IF(Q4>ControlPanel!$D$60,P14*(1+P13),1))","v":1.0149999999999999},{"$f":"IF(R4<ControlPanel!$D$60,S14/(1+S13),IF(R4>ControlPanel!$D$60,Q14*(1+Q13),1))","v":1.0302249999999997},{"$f":"IF(S4<ControlPanel!$D$60,T14/(1+T13),IF(S4>ControlPanel!$D$60,R14*(1+R13),1))","v":1.0456783749999996},{"$f":"IF(T4<ControlPanel!$D$60,U14/(1+U13),IF(T4>ControlPanel!$D$60,S14*(1+S13),1))","v":1.0613635506249994},{"$f":"IF(U4<ControlPanel!$D$60,V14/(1+V13),IF(U4>ControlPanel!$D$60,T14*(1+T13),1))","v":1.0772840038843743},{"$f":"IF(V4<ControlPanel!$D$60,W14/(1+W13),IF(V4>ControlPanel!$D$60,U14*(1+U13),1))","v":1.0934432639426397},{"$f":"IF(W4<ControlPanel!$D$60,X14/(1+X13),IF(W4>ControlPanel!$D$60,V14*(1+V13),1))","v":1.1098449129017791},{"$f":"IF(X4<ControlPanel!$D$60,Y14/(1+Y13),IF(X4>ControlPanel!$D$60,W14*(1+W13),1))","v":1.1264925865953057},{"$f":"IF(Y4<ControlPanel!$D$60,Z14/(1+Z13),IF(Y4>ControlPanel!$D$60,X14*(1+X13),1))","v":1.1433899753942351},{"$f":"IF(Z4<ControlPanel!$D$60,AA14/(1+AA13),IF(Z4>ControlPanel!$D$60,Y14*(1+Y13),1))","v":1.1605408250251485},{"$f":"IF(AA4<ControlPanel!$D$60,AB14/(1+AB13),IF(AA4>ControlPanel!$D$60,Z14*(1+Z13),1))","v":1.1779489374005256},{"$f":"IF(AB4<ControlPanel!$D$60,AC14/(1+AC13),IF(AB4>ControlPanel!$D$60,AA14*(1+AA13),1))","v":1.1956181714615335},{"$f":"IF(AC4<ControlPanel!$D$60,AD14/(1+AD13),IF(AC4>ControlPanel!$D$60,AB14*(1+AB13),1))","v":1.2135524440334564},{"$f":"IF(AD4<ControlPanel!$D$60,AE14/(1+AE13),IF(AD4>ControlPanel!$D$60,AC14*(1+AC13),1))","v":1.2317557306939582},{"$f":"IF(AE4<ControlPanel!$D$60,AF14/(1+AF13),IF(AE4>ControlPanel!$D$60,AD14*(1+AD13),1))","v":1.2502320666543674},{"$f":"IF(AF4<ControlPanel!$D$60,AG14/(1+AG13),IF(AF4>ControlPanel!$D$60,AE14*(1+AE13),1))","v":1.2689855476541827}]
[null,"NOMINAL"]
[null,"Zahlungen für Managementprämie für Bestandsanlagen (gebaut 2012 bis 2014) Berechnung für Prognosejahre [Mrd. Euro] (nominal)"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro","Mrd. Euro"]
[null,"Wasser","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,5.6636480000000003E-3,7.4175630000000003E-3,5.7840040000000006E-3,6.0242580000000002E-3,0,null,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3,6.0242580000000002E-3]
[null,"Gase","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,1.0429840000000001E-3,1.8630400000000001E-3,1.7739950000000002E-3,1.812908E-3,0,null,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3,1.812908E-3]
[null,"Biomasse","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,4.3850929999999996E-2,5.8247980000000005E-2,6.2028065000000007E-2,6.2409504000000005E-2,0,null,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2,6.2409504000000005E-2]
[null,"Geothermie","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,3.3599999999999997E-5,1.9669000000000002E-4,2.1216200000000001E-4,3.4630000000000001E-4,0,null,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4,3.4630000000000001E-4]
[null,"Wind Onshore","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,0.206644672,0.27028342599999999,0.30297696900000004,0.350982717,0,null,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717]
[null,"Wind Offshore","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,2.9591831999999998E-2,6.1518174000000002E-2,8.013342200000001E-2,9.025762200000001E-2,0,null,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2,9.025762200000001E-2]
[null,"PV","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,1.9274279999999998E-2,2.7842141000000001E-2,3.2017428000000001E-2,3.6180617000000005E-2,0,null,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2,3.6180617000000005E-2]

{"sheet":"D-Netzverl. u. KW-Eigenverbr.","index":51,"n_rows":6,"n_cols":31,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[" ","Netzverluste und KW-Eigenverbrauch --> wird zu Nettostromverbrauch hinzuaddiert, um Bruttostromverbrauch zu berechnen"]
[]
[null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,"TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh","TWh"]
[null,"Referenz","fh","Daten auf Basis von AGEB","Daten auf Basis von AGEB",79.900000000000006,70,66.8,66.8,68.099999999999994,79,86.5,77.2,70.3,62,{"$f":"O6","v":62},62,62,62,62,62,62,62,62,62,62,62,62,62,62,62]

{"sheet":"D-Kapazitäten 2009","index":52,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","EE-Kapzitäten Ende 2009"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar","Wert"]
[]
[null,null,null,null,null,null,"GW"]
[null,"Wasser","Referenz","dr","historische Werte",null,1.2230000000000001]
[null,"Gase","Referenz","dr","historische Werte",null,0.55000000000000004]
[null,"Biomasse","Referenz","dr","historische Werte",null,4.2229999999999999]
[null,"Geothermie","Referenz","dr","historische Werte",null,7.1500000000000001E-3]
[null,"Wind Onshore","Referenz","dr","historische Werte",null,25.632000000000001]
[null,"Wind Offshore","Referenz","dr","historische Werte",null,3.5000000000000003E-2]
[null,"PV","Referenz","cl","historische Werte",null,10.566000000000001]

{"sheet":"D-Rückbau vor 2015","index":53,"n_rows":12,"n_cols":32,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","Rückbau von Bestandsanlagen vor 2015. Wird nur für Zubaugrafik verwendet."]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW"]
[null,"Wasser","Referenz","mh","Referenz","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",1.5110000000000401E-2,1.9075899999999812E-2,1.3823499999999989E-2,1.3043600000000044E-2,1.2535300000000138E-2]
[null,"Gase","Referenz","mh","Referenz","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",8.435999999999888E-3,2.639000000000058E-3,7.8029999999998934E-3,7.2572000000000747E-3,8.3369999999999278E-3]
[null,"Biomasse","Referenz","mh","Referenz","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",8.0000000046709374E-7,1.8489999999999895E-3,3.0999999999892225E-5,2.8400999999998788E-2,1.1199000000001291E-2]
[null,"Geothermie","Referenz","mh","Referenz","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",0,0,0,0,0]
[null,"Wind Onshore","Referenz","mh","Referenz","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",5.5E-2,5.0999999999999997E-2,6.7999999999999991E-2,0.15200000000000002,0.29199999999999998]
[null,"Wind Offshore","Referenz","mh","Referenz","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",0,0,0,0,0]
[null,"PV","Referenz","mh","Referenz","Eigene Berechnungen, basierend auf \"Konzept, Gestaltungselemente und Implikationen eines EEG-Vorleistungsfonds. Öko-Institut 2014\"",3.2297500000311175E-4,8.4221099999837179E-4,1.5947349999976268E-3,1.7542189999986135E-3,1.69657700000414E-3]

{"sheet":"D-EE-Kapazitäten nicht EEG","index":54,"n_rows":12,"n_cols":32,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","EE-Erzeugungskapazitäten von Anlagen, die nicht EEG-gefördert sind. Dies ist momentan nur für Wasserkraft und Biomasse (Stromerzeugung aus Hausmüll) relevant. Leistungen von Anlagen, die das Ende der Förderperiode bereits überschritten haben, werden an anderer Stelle berücksichtigt"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW","GW"]
[null,"Wasser","Referenz","mh","4,1GW","2011-2015: installierte Leistung BNetzA-Kraftwerksliste (Stand 31.12.2015) Laufwasser+Speicherwasser ohne Pumpspeicher, abzüglich der installierten Leistung von EEG-geförderten Anlagen gemäß ÜNB-Mittelfristprognose 2015. Ab 2015 konstant. Für 2010 Werte von 2011 verwendet (BNetzA-Krafwerksliste enthält erst Daten ab 2011)",3.8975169999999988,3.8975169999999988,3.8347169999999986,3.964421269999999,4.1173359999999999,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991,4.0858899999999991]
[null,"Gase","Referenz","mh","-","keine Stromproduktion außerhalb EEG",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Referenz","mh","1,5GW","2011-2015: installierte Leistung BNetzA-Kraftwerksliste (Stand 31.12.2015) Biomasse+erneuerbarer Anteil Abfall, abzüglich der installierten Leistung von EEG-geförderten Anlagen gemäß ÜNB-Mittelfristprognose 2015. Ab 2015 konstant. Für 2010 Werte von 2011 verwendet (BNetzA-Krafwerksliste enthält erst Daten ab 2011)",0.94257419999999925,0.94257419999999925,0.93184419999999868,1.3050080999999993,1.3916451999999984,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982,1.4620892599999982]
[null,"Geothermie","Referenz","mh","-","keine Stromproduktion außerhalb EEG",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Referenz","mh","-","keine Stromproduktion außerhalb EEG",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Referenz","mh","-","keine Stromproduktion außerhalb EEG",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV","Referenz","mh","-","keine Stromproduktion außerhalb EEG"]

{"sheet":"D-EE-Strommengen nicht EEG","index":55,"n_rows":12,"n_cols":32,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[" ","EE-Strommengen, die nicht EEG-gefördert sind. Dies ist momentan nur für Wasserkraft und Biomasse (Stromerzeugung aus Hausmüll) relevant. Strom aus Anlagen, die das Ende der Förderperiode bereits überschritten haben, wird an anderer Stelle berücksichtigt"]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,null,null,"TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a"]
[null,"Wasser","Referenz","mh","14,65 TWh/a","Annahme: Anlagen, die nicht EEG-gefördert sind, produzieren ab 2014 13,95 TWh/a. Quelle: Differenz aus Stromerzeugung Wasserkraft gesamt gemäß AG Energiebilanzen im Jahr 2014 und Strommenge Wasserkraft gemäß EEG-Jahresabrechnung für das Jahr 2014.",15.556000000000001,11.633254000000001,16.270144000000002,16.704712000000001,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95,13.95]
[null,"Gase","Referenz","mh","-","keine Stromproduktion außerhalb EEG",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Referenz","mh",5.8,"Erzeugung aus biogenem Anteil des Hausmülls (wird gem. AG Energiebilanzen als \"Erneuerbar\" bilanziert). Quelle 2010-2015: AG Energiebilanzen, danach konstant",4.7,4.8,5,5.4,6.1,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8,5.8]
[null,"Geothermie","Referenz","mh","-","keine Stromproduktion außerhalb EEG",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Referenz","mh","-","keine Stromproduktion außerhalb EEG",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Referenz","mh","-","keine Stromproduktion außerhalb EEG",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV","Referenz","mh","-","keine Stromproduktion außerhalb EEG"]

{"sheet":"D-Profilfaktoren_Marktprämie","index":56,"n_rows":16,"n_cols":32,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[" ","Profilfaktoren (Marktwertfaktoren), die von den ÜNB bei der Berechnung der Vermarktungserlöse von Marktprämien-Anlagen verwendet werden. "]
[]
[null,null,"Szenario","Bearbeiter","Beschreibung","Kommentar"]
[null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,null,"ÜNB",null,"TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a","TWh/a"]
[null,"Wasser","Referenz","mh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,0.997,0.99499999999999988,0.999,0.98105590087551808,0.9956912515825258,1.0116209702340726,0.9709722384042121,0.86677709396424174,0.90209234807398175]
[null,"Gase","Referenz","mh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,1,1,1.0009999999999999,0.97717321179556171,1.0002629114025319,1.0049373882866919,0.97058959073921358,0.86662455275027428,0.90281181980152869]
[null,"Biomasse","Referenz","mh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,1,1,1,0.97709594916872755,1.0002385970999215,1.0063944731686187,0.9705803052660652,0.86662613565660029,0.903426744754666]
[null,"Geothermie","Referenz","mh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,1,1,1.0009999999999999,0.9704087662222286,1.0002616235355399,1.0008007458944923,0.9576555779076602,0.86672159719942365,0.90252197726556671]
[null,"Wind Onshore","Referenz","mh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,0.90500000000000003,0.88900000000000012,0.85099999999999998,0.87804199451939391,0.88474320646636939,0.88556376387505709,0.79928775421656872,0.67846507330943984,0.76098384865625657]
[null,"Wind Offshore","Referenz","mh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,1.02,0.997,0.91799999999999993,0.93555612050472214,0.9825534567397779,0.92131005898091034,0.88317632340840491,0.79026862178293367,0.78878831448197484]
[null,"PV","Referenz","mh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,1.046,0.98100000000000009,1.0109999999999999,0.94011333796182017,0.97823510223085741,1.0007946618334671,0.9155231610892961,0.85632717217267751,0.8187078708852541]
[]
[]
[]
[null,"Diese Werte werden von den ÜNB nicht direkt berichtet, können aber berechnet werden (Vermarktungserlöse von Anlagenbetreibern, die Marktprämie erhalten / (Strommenge Marktprämie * Strompreis))"]