{"text_format":"1","workbook":"xlsx","n_sheets":60,"sheets":["Start-Experte","ControlPanel","Parameter-Entscheider","Start","Ergebnisse","Manual","Impressum","Interface EEG-CO2-Preis-Rechner","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-Zuschuss","D-Strommenge ges.","D-Strommenge FV+DM","D-Mittlerer Vergütungssatz","D-Kontostand Vorjahr","D-Bestand Kapazität","D-Bestand Strommenge","D-Bestand Zahlungen","Nebenrechnung_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":4,"defined_names":951,"comments":13,"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":24,"rows_kept":52,"cut":false,"hidden":true,"merged":[[45,16,45,23],[32,4,32,5],[32,11,32,12],[42,4,42,5],[43,4,43,5],[43,11,43,12],[43,9,43,10],[44,9,44,10],[42,9,42,12],[41,16,41,23],[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],[24,4,24,5],[23,3,23,5],[4,16,4,18],[31,4,31,5],[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],[25,9,25,10],[6,11,6,12],[29,9,29,10],[26,9,26,10],[11,9,11,10],[12,9,12,10],[13,9,13,10],[17,9,17,10],[27,9,27,10],[28,9,28,10],[31,11,31,12],[31,8,31,9],[35,16,35,23]]}
[" ",null," "," "]
[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$17)","v":"Version 4.3.6"}]
[]
[null,null,"Expertenmodus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung monetärer Daten:",null,null,{"$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 2022)"}]
[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",{"$f":"'D-Bruttozubau'!E11","v":"MFP Trend, danach konstant 1,6 GW"},null,null,"Wind Offshore","frei wählbar ->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E11","v":"sinkt auf 4,5 ct/kWh in 2035"}]
[null,null,"Solar","frei wählbar ->","Referenz",{"$f":"'D-Bruttozubau'!E12","v":"MFP Trend"},null,null,"Solar","frei wählbar ->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E12","v":"EEG 2017; Anteil Ausschreibungen ab 2020 50%"}]
[null,null,"Biomasse","frei wählbar ->","Referenz",{"$f":"'D-Bruttozubau'!E8","v":"MFP Trend; 0,2 GW/a"},null,null,"Biomasse","frei wählbar ->",null,"Referenz",{"$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$6","v":"MFP Referenz"},null,">","Großhandelsstrompreis (Future)","frei wählbar ->",null,"Referenz",{"$f":"'D-Future Strompreis'!$D$6","v":"7,8 -> 5,4 ct/kWh"},null,">"]
[null,null,"Anteil an Umlage für privilegierte Letztverbraucher","frei wählbar ->","Referenz",{"$f":"'D-Umlage priv. Letztverbrauch'!$D$6","v":"15% (gem. EEG 2021)"},null,">","Liquiditätsreserve","frei wählbar ->",null,"Referenz",{"$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$6","v":"Bis 2022: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)"},null,">",{"$f":"CONCATENATE(\"Kontostand am 30.9.\",ControlPanel!$D$59-1)","v":"Kontostand am 30.9.2022"},"frei wählbar ->",null,"endogen",{"$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$59-1)","v":"Alternativ: Abweichung von Kontostandsprognose für den 30.9.2022"},"frei wählbar ->",null,"keine Abweichung",{"$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$6","v":"2021: ÜNB-Umlageberechnungen bis 2025, danach konstant"},null,">","Nettostromverbrauch","frei wählbar ->",null,"Referenz",{"$f":"'D-Nettostromverbrauch'!$D$6","v":"2022-2026: ÜNB-Umlageberechnung 2021. Danach ansteigend auf 600 TWh in 2030"},null,">"]
[null,null,"Eigenverbrauchsanteil bei PV-Neuanlagen","frei wählbar ->","Referenz",{"$f":"'D-Anteil Eigenverbrauch EE neu'!E12","v":"9%"},null,">","Spot-Skalierungsfaktor \n(Verhältnis Spotpreis zu Futurepreis)","frei wählbar ->",null,"Referenz",{"$f":"'D-Spot-Skalierungsfaktor'!$D$6","v":"100%"},null,">"]
[null,null,"Anteil an Umlage für neuen Eigenverbrauch (PV und KWK)","frei wählbar ->","Referenz",{"$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$6","v":"7.17€/MWh"},null,">"]
[null,null,"Anteil an Umlage für Eigenverbrauch \n(Bestandsanlagen)","frei wählbar ->","Referenz",{"$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$59-1","v":2022},{"$f":"ControlPanel!$D$59","v":2023},{"$f":"ControlPanel!$D$59+1","v":2024},{"$f":"ControlPanel!$D$59+2","v":2025},2030,2035]
[null,null,"Geothermie","frei wählbar ->","Referenz",{"$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$37-2014))","v":3.7230827721473405},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,T$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,T$37-2014))","v":2.2272344363967198},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,U$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,U$37-2014))","v":3.997717348887194},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,V$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,V$37-2014))","v":3.5327567363462515},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,W$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,W$37-2014))","v":1.5260557430647477},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,X$37-2014),OFFSET('GrD-Grafikdaten'!$J26,0,X$37-2014))","v":0.34336969445583421}]
[null,null,"Gase","frei wählbar ->","Referenz",{"$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$37-2014))","v":11.563082772147341},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,T$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,T$37-2014))","v":10.97923443639672},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,U$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,U$37-2014))","v":11.250717348887195},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,V$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,V$37-2014))","v":10.692756736346251},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,W$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,W$37-2014))","v":8.3840557430647475},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,X$37-2014),OFFSET('GrD-Grafikdaten'!$J38,0,X$37-2014))","v":6.8433696944558342}]
[null,null,null,null,null,">",null,null,null,">",null,null,">",null,null,null,"EE-Anteil an Bruttostromverbrauch",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,S$37-2014)","v":0.46571829833782635},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,T$37-2014)","v":0.50142246529592194},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,U$37-2014)","v":0.532142255999694},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,V$37-2014)","v":0.56203262172263801},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,W$37-2014)","v":0.55575636455364708},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,X$37-2014)","v":0.5210230381623282}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prognose-Szenario "]
[null,null,null,null,"Eingabeparameter: Lebensdauer der Anlagen nach Ende der Förderung",null,null,null,null," Eingabeparameter: Zuschüsse aus dem Bundeshaushalt",null,null,null,null,null,null,"Umlage [ct/kWh]",null,{"$f":"S39+S47","v":3.7230827721473405},{"$f":"T39+T47","v":2.2272344363967198},3.997717348887194,3.5327567363462515,1.5260557430647477,0.34336969445583421]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,null,"mögliche Werte",null,"gewähltes Szenario",null,null,null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"S40+S48","v":11.563082772147341},10.97923443639672,11.250717348887195,10.692756736346251,8.3840557430647475,6.8433696944558342]
[null,null,"Wind Onshore","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E10","v":"5 Jahre"},null,null,"Referenz","frei wählbar ->",null,"Referenz",{"$f":"'D-Zuschuss'!D6","v":"Politisch zugesagte Bundeszuschüsse"},null,">",null,"EE-Anteil an Bruttostromverbrauch",null,{"$f":"S41+S49","v":0.46571829833782635},0.50142246529592194,0.532142255999694,0.56203262172263801,0.55575636455364708,0.5210230381623282]
[null,null,"Wind Offshore","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E11","v":"keine"},null,null,null,null,null,null,null,null,null,null,"Differenz zum Referenz-Szenario "]
[null,null,"Solar","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E12","v":"5 Jahre"},null,null,null,null,null,null,null,null,null,null,"Umlage [ct/kWh]",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,S$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,T$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,U$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,V$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,W$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,X$37-2014)","v":0}]
[null,null,"Biomasse","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E8","v":"keine"},null,null,null,null,null,null,null,null,null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,S$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,T$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,U$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,V$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,W$37-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,X$37-2014)","v":0}]
[null,null,"Geothermie","frei wählbar ->","Referenz",{"$f":"'D-Dauer Goldenes Ende'!E9","v":"keine"},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$37-2014)","v":0}]
[null,null,"Wasser","frei wählbar ->","Referenz",{"$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":[[42,8,42,9],[16,3,16,5],[17,4,17,5],[16,9,16,12],[17,9,17,10],[17,11,17,12],[18,9,18,10],[19,9,19,10],[20,9,20,10],[21,9,21,10],[42,4,42,5],[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],[8,9,8,10],[7,9,7,10],[9,9,9,10],[10,9,10,10],[11,9,11,10],[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],[12,9,12,10]]}
[]
[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 1,6 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":"MFP Trend"},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":"MFP Trend; 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$6","v":"7,8 -> 5,4 ct/kWh"}]
[null,null,"Anteil an Umlage für privilegierte Letztverbraucher",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E20,'Start-Experte'!E20)","v":"Referenz"},{"$f":"'D-Umlage priv. Letztverbrauch'!$D$6","v":"15% (gem. EEG 2021)"},null,null,"Liquiditätsreserve",null,null,{"$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$59-1)","v":"Kontostand am 30.9.2022"},null,null,{"$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$59-1)","v":"Alternativ: Prognosefehler für Kontostand am 30.9.2022"},null,null,{"$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$6","v":"2022-2026: ÜNB-Umlageberechnung 2021. Danach ansteigend auf 600 TWh in 2030"}]
[null,null,"Eigenverbrauchsanteil bei PV-Neuanlagen",null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!E27,'Start-Experte'!E27)","v":"Referenz"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!E12","v":"9%"},null,null,"Spot-Skalierungsfaktor",null,null,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!L27,'Start-Experte'!L27)","v":"Referenz"},{"$f":"'D-Spot-Skalierungsfaktor'!$D$6","v":"100%"}]
[null,null,"Anteil an Umlage für neuen Eigenverbrauch (PV und KWK)",null,{"$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$6","v":"7.17€/MWh"}]
[null,null,"Anteil an Umlage für Eigenverbrauch \n(Bestandsanlagen)",null,{"$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,null," Eingabeparameter: Zuschüsse aus dem Bundeshaushalt"]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,"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,{"$f":"IF($C$4=\"Entscheidermodus\",'Parameter-Entscheider'!I45,'Start-Experte'!L45)","v":"Referenz"},{"$f":"'D-Zuschuss'!D6","v":"Politisch zugesagte Bundeszuschüsse"}]
[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",2023]
[null,null,"Basisjahr für reale monetäre Daten",2022]

{"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],[42,8,42,9],[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$59-1)","v":"Kontostand am 30.9.2022"},null,null,"endogen"]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Alternativ: Prognosefehler für Kontostand am 30.9.\",ControlPanel!$D$59-1)","v":"Alternativ: Prognosefehler für Kontostand am 30.9.2022"},null,null,{"$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,{"$f":"Start!E29","v":"Referenz"},null,null,null,"Sonstige Kosten",null,null,"Referenz"]
[null,null,null,null,null,null,null,null,"Sonstige Kosten",null,null,"Referenz"]
[]
[null,null,null,null,"Eingabeparameter: Standardauslastung",null,null,null," Eingabeparameter: Dargebotsfaktor",null,null," Eingabeparameter: Profilfaktor"]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,"gewähltes Szenario",null,null,"gewähltes Szenario"]
[null,null,"Wind Onshore",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"Wind Offshore",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"PV",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"Biomasse",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"Geothermie",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"Wasser",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[null,null,"Gase",null,"Referenz",null,null,null,"Referenz",null,null,"Referenz"]
[]
[]
[null,null,null,null,"Eingabeparameter: Lebensdauer der Anlagen nach Ende der Förderung",null,null,null," Eingabeparameter: Zuschüsse aus dem Bundeshaushalt"]
[null,null,"Technologie","mögliche Werte","gewähltes Szenario",null,null,null,"gewähltes Szenario"]
[null,null,"Wind Onshore",null,"Referenz",null,null,null,{"$f":"Start!L21","v":"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":35,"n_cols":24,"rows_kept":35,"cut":false,"hidden":false,"merged":[[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],[7,9,7,10],[8,9,8,10],[4,20,4,21],[31,3,31,5],[32,4,32,5],[4,16,4,18],[23,3,23,5],[24,4,24,5],[20,9,20,10],[19,9,19,10],[18,9,18,10]]}
[" "]
[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$17)","v":"Version 4.3.6"}]
[]
[null,null,"Entscheidermodus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung monetärer Daten: ",null,null,{"$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 2022)"}]
[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",{"$f":"'D-Bruttozubau'!E11","v":"MFP Trend, danach konstant 1,6 GW"},null,null,"Wind Offshore","Szenario wählbar -->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E11","v":"sinkt auf 4,5 ct/kWh in 2035"}]
[null,null,"Solar","Szenario wählbar -->","Referenz",{"$f":"'D-Bruttozubau'!E12","v":"MFP Trend"},null,null,"Solar","Szenario wählbar -->",null,"Referenz",{"$f":"'D-Vergütungssatz Neuanlagen'!E12","v":"EEG 2017; Anteil Ausschreibungen ab 2020 50%"}]
[null,null,"Biomasse","Szenario wählbar -->","Referenz",{"$f":"'D-Bruttozubau'!E8","v":"MFP Trend; 0,2 GW/a"},null,null,"Biomasse","Szenario wählbar -->",null,"Referenz",{"$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$6","v":"7,8 -> 5,4 ct/kWh"}]
[null,null,"Anteil an Umlage für privilegierte Letztverbraucher","Szenario wählbar -->","Referenz",{"$f":"'D-Umlage priv. Letztverbrauch'!$D$6","v":"15% (gem. EEG 2021)"},null,null,"Abweichung von Kontostandsprognose für den 30.9.2019","Szenario wählbar -->",null,"keine Abweichung",{"$f":"'D-Prognosefehler Kontostand'!D6","v":"keine Abweichung"}]
[null,null,"Faktor zur Erfassung zusätzlicher Privilegierungen","Szenario wählbar -->","Referenz",{"$f":"'D-Faktor Zusatzprivilegierung'!$D$6","v":"Bis 2022: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)"},null,null,"Zuschüsse aus dem Bundeshaushalt","Szenario wählbar -->",null,"Referenz",{"$f":"'D-Zuschuss'!D6","v":"Politisch zugesagte Bundeszuschüsse"}]
[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$59-1","v":2022},{"$f":"ControlPanel!$D$59","v":2023},{"$f":"ControlPanel!$D$59+1","v":2024},{"$f":"ControlPanel!$D$59+2","v":2025},2030,2035]
[null,null,null,"Eingabeparameter: \nEigenverbrauch",null,null,null,null,null,null,null,null,null,null,null,null,"Referenz-Szenario "]
[null,null,"Kategorien Eigenverbrauch\nund jeweilige Beteiligung","mögliche Werte","gewähltes Szenario",null,null,null,null,null,null,null,null,null,null,null,"Umlage",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,S$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,S$23-2014))","v":3.7230827721473405},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,T$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,T$23-2014))","v":2.2272344363967198},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,U$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,U$23-2014))","v":3.997717348887194},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,V$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,V$23-2014))","v":3.5327567363462515},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,W$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,W$23-2014))","v":1.5260557430647477},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,X$23-2014),OFFSET('GrD-Grafikdaten'!$J26,0,X$23-2014))","v":0.34336969445583421}]
[null,null,"Eigenverbrauch \n(KWK-Neuanlagen)","Szenario wählbar -->","Referenz",{"$f":"'D-Eigenverbrauch KWK Neue'!$D$6","v":"2021: ÜNB-Umlageberechnungen bis 2025, danach konstant"},null,null,null,null,null,null,null,null,null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,S$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,S$23-2014))","v":11.563082772147341},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,T$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,T$23-2014))","v":10.97923443639672},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,U$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,U$23-2014))","v":11.250717348887195},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,V$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,V$23-2014))","v":10.692756736346251},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,W$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,W$23-2014))","v":8.3840557430647475},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,X$23-2014),OFFSET('GrD-Grafikdaten'!$J38,0,X$23-2014))","v":6.8433696944558342}]
[null,null,"Eigenverbrauchsanteil bei PV-Neuanlagen","Szenario wählbar -->","Referenz",{"$f":"'D-Anteil Eigenverbrauch EE neu'!E12","v":"9%"},null,null,null,null,null,null,null,null,null,null,"EE-Anteil an Bruttostromverbrauch",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,S$23-2014)","v":0.46571829833782635},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,T$23-2014)","v":0.50142246529592194},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,U$23-2014)","v":0.532142255999694},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,V$23-2014)","v":0.56203262172263801},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,W$23-2014)","v":0.55575636455364708},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,X$23-2014)","v":0.5210230381623282}]
[null,null,"Anteil an Umlage für neuen Eigenverbrauch (PV und KWK)","Szenario wählbar -->","Referenz",{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!$D$6","v":"gem. EEG 2017, ab 2020 konstant 38%"},null,null,null,null,null,null,null,null,null,null,"Prognose-Szenario "]
[null,null,"Anteil an Umlage für Eigenverbrauch \n(Bestandsanlagen)","Szenario wählbar -->","Referenz",{"$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":"S25+S33","v":3.7230827721473405},{"$f":"T25+T33","v":2.2272344363967198},3.997717348887194,3.5327567363462515,1.5260557430647477,0.34336969445583421]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"S26+S34","v":11.563082772147341},10.97923443639672,11.250717348887195,10.692756736346251,8.3840557430647475,6.8433696944558342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EE-Anteil an Bruttostromverbrauch",null,0.46571829833782635,0.50142246529592194,0.532142255999694,0.56203262172263801,0.55575636455364708,0.5210230381623282]
[null,null,null,"Eingabeparameter: Stromverbrauch",null,null,null,null,null,null,null,null,null,null,null,null,"Differenz zum Referenz-Szenario "]
[null,null,null,"mögliche Werte","gewähltes Szenario",null,null,null,null,null,null,null,null,null,null,null,"Umlage [ct/kWh]",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,S$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,T$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,U$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,V$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,W$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J132,0,X$23-2014)","v":0}]
[null,null,"Nettostromverbrauch","Szenario wählbar -->","Referenz",{"$f":"'D-Nettostromverbrauch'!D6","v":"2022-2026: ÜNB-Umlageberechnung 2021. Danach ansteigend auf 600 TWh in 2030"},null,null,null,null,null,null,null,null,null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,S$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,T$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,U$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,V$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,W$23-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,X$23-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EE-Anteil an Bruttostromverbrauch",null,{"$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}]

{"sheet":"Ergebnisse","index":4,"n_rows":176,"n_cols":31,"rows_kept":176,"cut":false,"hidden":false,"merged":[[1,2,2,2],[100,14,100,21],[102,14,102,21],[113,14,113,21],[100,2,100,9],[102,2,102,9],[106,2,106,9],[112,2,112,9],[5,20,7,21],[8,20,8,21],[9,20,9,21],[1,19,2,20],[121,14,123,14],[128,8,128,12],[114,14,120,14],[103,14,109,14],[101,14,101,15],[110,14,112,14],[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],[145,8,145,10],[167,7,167,8],[167,10,167,11],[157,11,157,12],[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],[170,4,170,5],[157,3,157,5],[163,4,163,5],[164,4,164,5],[160,8,160,10],[161,8,161,10],[162,8,162,10],[158,4,158,5],[159,4,159,5],[160,4,160,5],[161,4,161,5],[162,4,162,5]]}
[" "]
[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$17)","v":"Modellversion 4.3.6"}]
[]
[null,"Ergebnisse"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Darstellung monetärer Daten:"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ControlPanel!$T$5","v":"nominal"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technologie auswählen:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Ergebnistabellen"]
[]
[null,null,"Ergebnis: EEG-Umlage und Summe aus Strompreis und Umlage [ct/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Ergebnis: Zahlungsströme [Mrd. Euro]"]
[null,null,null,null,{"$f":"ControlPanel!$D$59-1","v":2022},{"$f":"ControlPanel!$D$59","v":2023},{"$f":"ControlPanel!$D$59+1","v":2024},{"$f":"ControlPanel!$D$59+2","v":2025},2030,2035,null,null,null,null,null,null,{"$f":"E102","v":2022},{"$f":"F102","v":2023},{"$f":"G102","v":2024},{"$f":"H102","v":2025},{"$f":"I102","v":2030},2035]
[null,null,"Referenz-Szenario ",null,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$102-2014))","v":3.7230827721473405},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,F$102-2014))","v":2.2272344363967198},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,G$102-2014))","v":3.997717348887194},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,H$102-2014))","v":3.5327567363462515},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,I$102-2014))","v":1.5260557430647477},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J8,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J26,0,J$102-2014))","v":0.34336969445583421},null,null,null,null,"Nettozahlungen an Anlagenbetreiber","Wind Onshore",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,E$102-2014))","v":2.5635095979447229},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,F$102-2014))","v":0.98915395948168694},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,G$102-2014))","v":1.7619668179237324},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,H$102-2014))","v":2.1002090028872349},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,I$102-2014))","v":2.1915690458960633},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J13,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J31,0,J$102-2014))","v":2.8073316410300828}]
[null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,E$102-2014))","v":11.563082772147341},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,F$102-2014))","v":10.97923443639672},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,G$102-2014))","v":11.250717348887195},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,H$102-2014))","v":10.692756736346251},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,I$102-2014))","v":8.3840557430647475},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J20,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J38,0,J$102-2014))","v":6.8433696944558342},null,null,null,null,null,"Wind Offshore",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,E$102-2014))","v":3.6909425960000002},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,F$102-2014))","v":2.1668723227346516},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,G$102-2014))","v":2.240108393263915},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,H$102-2014))","v":2.0613563390696852},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,I$102-2014))","v":5.0700894998887414E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J14,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J32,0,J$102-2014))","v":0.64478200320588019}]
[null,null,"EE-Anteil an Bruttostromverbrauch",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,E$102-2014)","v":0.46571829833782635},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,F$102-2014)","v":0.50142246529592194},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,G$102-2014)","v":0.532142255999694},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,H$102-2014)","v":0.56203262172263801},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,I$102-2014)","v":0.55575636455364708},{"$f":"OFFSET('GrD-Grafikdaten'!$J48,0,J$102-2014)","v":0.5210230381623282},null,null,null,null,null,"Solar",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,E$102-2014))","v":8.7942608065317263},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,F$102-2014))","v":8.4271545798572518},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,G$102-2014))","v":9.3907374932728676},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,H$102-2014))","v":9.4205248014053833},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,I$102-2014))","v":6.9391789509553812},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J15,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J33,0,J$102-2014))","v":2.5063051102483587}]
[null,null,"Differenz zum Referenz-Szenario ",null,null,null,null,null,null,null,null,null,null,null,null,"Biomasse",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,E$102-2014))","v":4.9186771040000004},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,F$102-2014))","v":4.42186470501656},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,G$102-2014))","v":5.1116376904387089},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,H$102-2014))","v":5.0010796783223412},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,I$102-2014))","v":3.2751925750661717},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J11,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J29,0,J$102-2014))","v":1.6050230074876106}]
[null,null,"Umlage [ct/kWh]",null,{"$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$102-2014)","v":0},null,null,null,null,null,"Geothermie",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,E$102-2014))","v":6.4352222000000014E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,F$102-2014))","v":7.3789647999846053E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,G$102-2014))","v":0.1015826024425627},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,H$102-2014))","v":0.12241827574942685},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,I$102-2014))","v":0.16797271614117462},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J12,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J30,0,J$102-2014))","v":0.15943973788247814}]
[null,null,"Strompreis + Umlage [ct/kWh]",null,{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J144,0,J$102-2014)","v":0},null,null,null,null,null,"Wasser",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,E$102-2014))","v":0.15405119179999999},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,F$102-2014))","v":7.2850887905401618E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,G$102-2014))","v":0.19288878527829945},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,H$102-2014))","v":0.20165175324113038},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,I$102-2014))","v":0.21594840351927369},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J9,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J27,0,J$102-2014))","v":0.2121679200180443}]
[null,null,"EE-Anteil an Bruttostromverbrauch",null,{"$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$102-2014)","v":0},null,null,null,null,null,"Gase",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,E$102-2014))","v":5.5437765999999944E-3},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,F$102-2014))","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,G$102-2014))","v":1.2568987892947192E-3},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,H$102-2014))","v":1.8986535589654921E-3},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,I$102-2014))","v":1.6723539974382792E-3},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J10,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J28,0,J$102-2014))","v":1.4938851706931405E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belastung Letztver-brauch","nichtprivilegiert",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,E$102-2014))","v":12.434418620167067},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,F$102-2014))","v":7.4573205629005477},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,G$102-2014))","v":13.206036125008161},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,H$102-2014))","v":11.533481966867591},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,I$102-2014))","v":6.2758863589680152},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J16,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J34,0,J$102-2014))","v":1.788399695292934}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"privilegiert",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,E$102-2014))","v":0.26105747067618412},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,F$102-2014))","v":0.15349801007635749},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,G$102-2014))","v":0.28251218231608166},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,H$102-2014))","v":0.25019712558611273},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,I$102-2014))","v":0.10921504137276689},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J17,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J35,0,J$102-2014))","v":2.4573896174221961E-2}]
[null,null,"Ergebnis: Kontostand am Tag der Umlage-Neuberechnung \n(30.9. des Vorjahres) [Mrd. Euro]",null,null,null,null,null,null,null,null,null,null,null,null,"Eigenverbrauch",{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,E$102-2014))","v":9.4375536482462941E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,F$102-2014))","v":9.9406123510297609E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,G$102-2014))","v":0.10485662162788723},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,H$102-2014))","v":0.11029423598039961},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,I$102-2014))","v":0.12178503392374677},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J18,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J36,0,J$102-2014))","v":0.12834840331938507}]
[null,null,"für Umlage des Jahres",null,{"$f":"E102","v":2022},{"$f":"F102","v":2023},2024,2025,2030,2035,null,null,null,null,"Differenz zum Referenz-Szenario [Mrd. Euro]"]
[null,null,"Kontostand am",null,{"$f":"CONCATENATE(\"30.9.\",E$102-1)","v":"30.9.2021"},"30.9.2022","30.9.2023","30.9.2024","30.9.2029","30.9.2034",null,null,null,null,"Nettozahlungen an Anlagenbetreiber","Wind Onshore",{"$f":"OFFSET('GrD-Grafikdaten'!$J137,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J137,0,F$102-2014)","v":0},{"$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$102-2014)","v":0}]
[null,null,"Referenzszenario",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,E$102-2014))","v":4.5469536436400002},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,F$102-2014))","v":5.9271580274705027},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,G$102-2014))","v":0.95430437784443045},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,H$102-2014))","v":1.1129456502224246},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,I$102-2014))","v":0.85278811952497868},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J23,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J41,0,J$102-2014))","v":0.44188094067101513},null,null,null,null,null,"Wind Offshore",{"$f":"OFFSET('GrD-Grafikdaten'!$J138,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J138,0,F$102-2014)","v":0},{"$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$102-2014)","v":0}]
[null,null,"neues Szenario",null,{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,E$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,E$102-2014))","v":4.5469536436400002},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,F$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,F$102-2014))","v":5.9271580274705027},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,G$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,G$102-2014))","v":0.95430437784443045},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,H$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,H$102-2014))","v":1.1129456502224246},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,I$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,I$102-2014))","v":0.85278811952497868},{"$f":"IF(ControlPanel!$T$5=\"nominal\",OFFSET('GrD-Grafikdaten'!$J67,0,J$102-2014),OFFSET('GrD-Grafikdaten'!$J85,0,J$102-2014))","v":0.44188094067101513},null,null,null,null,null,"Solar",{"$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$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomasse",{"$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$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermie",{"$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$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasser",{"$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$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gase",{"$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$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belastung Letztver-brauch","nichtprivilegiert",{"$f":"OFFSET('GrD-Grafikdaten'!$J140,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J140,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J140,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J140,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J140,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J140,0,J$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"privilegiert",{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J141,0,F$102-2014)","v":0},{"$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$102-2014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eigenverbrauch",{"$f":"OFFSET('GrD-Grafikdaten'!$J142,0,E$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J142,0,F$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J142,0,G$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J142,0,H$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J142,0,I$102-2014)","v":0},{"$f":"OFFSET('GrD-Grafikdaten'!$J142,0,J$102-2014)","v":0}]
[]
[]
[null,"Gewählte Eingabeparameter"]
[]
[null,null,"Eingabeparameter: \nJährlicher Kapazitätszubau (Brutto)",null,null,null,null,null,{"$f":"\"Eingabe-Parameter:\nEntwicklung der Vergütungssätze (real, bezogen auf \"&ControlPanel!D60&\")\"","v":"Eingabe-Parameter:\nEntwicklung der Vergütungssätze (real, bezogen auf 2022)"}]
[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"},{"$f":"'Start-Experte'!F9","v":"MFP Trend, danach konstant 1,6 GW"},null,null,null,{"$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"},{"$f":"'Start-Experte'!F10","v":"MFP Trend"},null,null,null,{"$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"},{"$f":"'Start-Experte'!F11","v":"MFP Trend; 0,2 GW/a"},null,null,null,{"$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":"Referenz"},{"$f":"'Start-Experte'!M19","v":"7,8 -> 5,4 ct/kWh"}]
[null,null,{"$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 2021)"},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 2022: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)"},null,null,null,{"$f":"'Start-Experte'!I21","v":"Kontostand am 30.9.2022"},null,null,{"$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 30.9.2022"},null,null,{"$f":"'Start-Experte'!L22","v":"keine Abweichung"},{"$f":"'Start-Experte'!M22","v":"keine Abweichung"}]
[null,null,null,null,null,null,null,null,"Zuschüsse aus dem Bundeshaushalt",null,null,{"$f":"'Start-Experte'!L45","v":"Referenz"},{"$f":"'Start-Experte'!J45","v":"frei wählbar ->"}]
[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"},{"$f":"'Start-Experte'!F26","v":"2021: ÜNB-Umlageberechnungen bis 2025, danach konstant"}]
[null,null,{"$f":"'Start-Experte'!C27","v":"Eigenverbrauchsanteil bei PV-Neuanlagen"},{"$f":"'Start-Experte'!E27","v":"Referenz"},{"$f":"'Start-Experte'!F27","v":"9%"}]
[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"},{"$f":"'Start-Experte'!M26","v":"2022-2026: ÜNB-Umlageberechnung 2021. Danach ansteigend auf 600 TWh in 2030"}]
[null,null,{"$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"},{"$f":"'Start-Experte'!M27","v":"100%"}]
[null,null,{"$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"},{"$f":"'Start-Experte'!M28","v":"7.17€/MWh"}]
[null,null,{"$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":19,"n_cols":10,"rows_kept":19,"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:","2021-10-19"]
[null,"Modellversion:","4.3.6",null,null,null,null,"Zitiervorschlag:",null,"Öko-Institut (2021): EEG-Rechner. Berechnungs- und Szenarienmodell"]
[null,null,null,null,null,null,null,null,null,"zur Ermittlung der EEG-Umlage. Erstellt im Auftrag von Agora Energiewende."]
[null,"Kontakt:","info@agora-energiewende.de",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Modellversion \",C17,\", Berlin, \",TEXT(C16,\"TT.MM.JJJJ\"))","v":"Modellversion 4.3.6, Berlin, 19.10.2021"}]

{"sheet":"Interface EEG-CO2-Preis-Rechner","index":7,"n_rows":18,"n_cols":13,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[null,2019,2020,2021,2022,2023,{"$f":"F1+1","v":2024},{"$f":"G1+1","v":2025},2026,2027,2028,2029,2030]
["Großhandelsstrompreis Base YA",{"$f":"'MOD-Berechnungen'!O181","v":46.28},{"$f":"'MOD-Berechnungen'!P181","v":49.34},{"$f":"'MOD-Berechnungen'!Q181","v":40.74},{"$f":"'MOD-Berechnungen'!R181","v":78.400000000000006},{"$f":"'MOD-Berechnungen'!S181","v":87.52},{"$f":"'MOD-Berechnungen'!T181","v":72.53},{"$f":"'MOD-Berechnungen'!U181","v":71.599999999999994},{"$f":"'MOD-Berechnungen'!V181","v":70.62},{"$f":"'MOD-Berechnungen'!W181","v":70.350000000000009},{"$f":"'MOD-Berechnungen'!X181","v":69.61},{"$f":"'MOD-Berechnungen'!Y181","v":68.930000000000007},{"$f":"'MOD-Berechnungen'!Z181","v":68.58}]
["Vergütungsansprüche",{"$f":"SUM('GrD-Grafikdaten (2)'!P$99:P$112)","v":33.464938749090436},{"$f":"SUM('GrD-Grafikdaten (2)'!Q$99:Q$112)","v":34.398569474325541},{"$f":"SUM('GrD-Grafikdaten (2)'!R$99:R$112)","v":34.61805086481364},{"$f":"SUM('GrD-Grafikdaten (2)'!S$99:S$112)","v":34.72780946899335},{"$f":"SUM('GrD-Grafikdaten (2)'!T$99:T$112)","v":35.527691301415487},{"$f":"SUM('GrD-Grafikdaten (2)'!U$99:U$112)","v":35.391465925755057},{"$f":"SUM('GrD-Grafikdaten (2)'!V$99:V$112)","v":35.209441987959963},{"$f":"SUM('GrD-Grafikdaten (2)'!W$99:W$112)","v":34.359549452613777},{"$f":"SUM('GrD-Grafikdaten (2)'!X$99:X$112)","v":32.825287266655181},{"$f":"SUM('GrD-Grafikdaten (2)'!Y$99:Y$112)","v":31.667776385515992},{"$f":"SUM('GrD-Grafikdaten (2)'!Z$99:Z$112)","v":30.622247296950242},{"$f":"SUM('GrD-Grafikdaten (2)'!AA$99:AA$112)","v":28.693484815169747}]
["EEG-Umlage (nicht priviligiert)",{"$f":"'GrD-Grafikdaten'!O$180","v":6.406581826229905},{"$f":"'GrD-Grafikdaten'!P$180","v":6.7581163138201807},{"$f":"'GrD-Grafikdaten'!Q$180","v":6.5036153637169205},{"$f":"'GrD-Grafikdaten'!R$180","v":3.7230827721473405},{"$f":"'GrD-Grafikdaten'!S$180","v":2.2272344363967198},{"$f":"'GrD-Grafikdaten'!T$180","v":3.997717348887194},{"$f":"'GrD-Grafikdaten'!U$180","v":3.5327567363462515},{"$f":"'GrD-Grafikdaten'!V$180","v":3.3456608408726511},{"$f":"'GrD-Grafikdaten'!W$180","v":2.7477292039835279},{"$f":"'GrD-Grafikdaten'!X$180","v":2.3631891682261594},{"$f":"'GrD-Grafikdaten'!Y$180","v":1.9970413628901464},{"$f":"'GrD-Grafikdaten'!Z$180","v":1.5260557430647477}]
["Für EEG-Umlage anzulegender Letztverbrauch [TWh]",{"$f":"'MOD-Berechnungen'!O186","v":354.66726129538745},{"$f":"'MOD-Berechnungen'!P186","v":355.83902681963139},{"$f":"'MOD-Berechnungen'!Q186","v":344.3843929356766},{"$f":"'MOD-Berechnungen'!R186","v":350.43121045918406},{"$f":"'MOD-Berechnungen'!S186","v":351.65670871715338},{"$f":"'MOD-Berechnungen'!T186","v":347.89191503554167},{"$f":"'MOD-Berechnungen'!U186","v":344.58420735144824},{"$f":"'MOD-Berechnungen'!V186","v":342.53824657393028},{"$f":"'MOD-Berechnungen'!W186","v":364.34117677239362},{"$f":"'MOD-Berechnungen'!X186","v":386.2774378443678},{"$f":"'MOD-Berechnungen'!Y186","v":408.35038565683288},{"$f":"'MOD-Berechnungen'!Z186","v":430.58401900727017}]
["Prognostizierte Deckungslücke [Mrd. €] - Nominal",{"$f":"'MOD-Berechnungen'!O372","v":24.881022321186435},{"$f":"'MOD-Berechnungen'!P372","v":24.294834018302296},{"$f":"'MOD-Berechnungen'!Q372","v":26.470038192870835},{"$f":"'MOD-Berechnungen'!R372","v":19.851235874736449},{"$f":"'MOD-Berechnungen'!S372","v":15.905072964073817},{"$f":"'MOD-Berechnungen'!T372","v":18.549094170373753},{"$f":"'MOD-Berechnungen'!U372","v":18.666290045109481},{"$f":"'MOD-Berechnungen'!V372","v":17.528439040889019},{"$f":"'MOD-Berechnungen'!W372","v":16.096995527137405},{"$f":"'MOD-Berechnungen'!X372","v":15.183288964214979},{"$f":"'MOD-Berechnungen'!Y372","v":14.213135325416305},{"$f":"'MOD-Berechnungen'!Z372","v":12.663905915381537}]
["Liquiditätsreserve (nominal) [Mrd. euro]",{"$f":"'MOD-Berechnungen'!O381","v":1.492861339271186},{"$f":"'MOD-Berechnungen'!P381","v":1.9435867214641838},{"$f":"'MOD-Berechnungen'!Q381","v":2.6470038192870837},{"$f":"'MOD-Berechnungen'!R381","v":0.99256179373682252},{"$f":"'MOD-Berechnungen'!S381","v":0.95430437784442901},{"$f":"'MOD-Berechnungen'!T381","v":1.1129456502224251},{"$f":"'MOD-Berechnungen'!U381","v":1.1199774027065688},{"$f":"'MOD-Berechnungen'!V381","v":1.051706342453341},{"$f":"'MOD-Berechnungen'!W381","v":0.9658197316282443},{"$f":"'MOD-Berechnungen'!X381","v":0.91099733785289871},{"$f":"'MOD-Berechnungen'!Y381","v":0.85278811952497824},{"$f":"'MOD-Berechnungen'!Z381","v":0.7598343549228922}]
["Kontostand am 30.9. des Vorjahres (nominal) [Mrd. Euro]",{"$f":"'MOD-Berechnungen'!O382","v":3.6518353547200002},{"$f":"'MOD-Berechnungen'!P382","v":2.19040541733},{"$f":"'MOD-Berechnungen'!Q382","v":-4.0803942770500008},{"$f":"'MOD-Berechnungen'!R382","v":4.5469536436400002},{"$f":"'MOD-Berechnungen'!S382","v":5.9271580274705027},{"$f":"'MOD-Berechnungen'!T382","v":0.95430437784443045},{"$f":"'MOD-Berechnungen'!U382","v":1.1129456502224246},{"$f":"'MOD-Berechnungen'!V382","v":1.1199774027065672},{"$f":"'MOD-Berechnungen'!W382","v":1.0517063424533397},{"$f":"'MOD-Berechnungen'!X382","v":0.96581973162824397},{"$f":"'MOD-Berechnungen'!Y382","v":0.91099733785289949},{"$f":"'MOD-Berechnungen'!Z382","v":0.85278811952497868}]
["jährliche Zuschüsse aus dem Bundeshaushalt",0,{"$f":"'D-Zuschuss'!P6","v":0},{"$f":"'D-Zuschuss'!Q6","v":10.8},{"$f":"'D-Zuschuss'!R6","v":3.25},{"$f":"'D-Zuschuss'!S6","v":3.1},{"$f":"'D-Zuschuss'!T6","v":4.8},{"$f":"'D-Zuschuss'!U6","v":6.5},{"$f":"'D-Zuschuss'!V6","v":6},{"$f":"'D-Zuschuss'!W6","v":6},{"$f":"'D-Zuschuss'!X6","v":6},{"$f":"'D-Zuschuss'!Y6","v":6},{"$f":"'D-Zuschuss'!Z6","v":6}]
["Umlagebetrag Nominal",{"$f":"B6+B7-B8-B9","v":22.722048305737623},{"$f":"C6+C7-C8-C9","v":24.048015322436477},22.397436289207914,13.04684402483327,7.8322193144477446,13.907735442751747,12.173321797593623,11.460167980635791,10.01110891631231,9.1284665704396346,8.1549261070883841,6.5709521507794513]
[]
["EEG-Umlage gesamt (nominal) [ct/kWh]",{"$f":"B10/B5*100","v":6.406581826229905},6.7581163138201807,6.5036153637169205,3.7230827721473405,2.2272344363967198,3.997717348887194,3.5327567363462515,3.3456608408726511,2.7477292039835279,2.3631891682261594,1.9970413628901464,1.5260557430647477]
["Kontrolle Resultat EEG-Rechner",{"$f":"'MOD-Berechnungen'!O390","v":6.406581826229905},{"$f":"'MOD-Berechnungen'!P390","v":6.7581163138201807},{"$f":"'MOD-Berechnungen'!Q390","v":6.5036153637169205},{"$f":"'MOD-Berechnungen'!R390","v":3.7230827721473405},{"$f":"'MOD-Berechnungen'!S390","v":2.2272344363967198},{"$f":"'MOD-Berechnungen'!T390","v":3.997717348887194},{"$f":"'MOD-Berechnungen'!U390","v":3.5327567363462515},{"$f":"'MOD-Berechnungen'!V390","v":3.3456608408726511},{"$f":"'MOD-Berechnungen'!W390","v":2.7477292039835279},{"$f":"'MOD-Berechnungen'!X390","v":2.3631891682261594},{"$f":"'MOD-Berechnungen'!Y390","v":1.9970413628901464},{"$f":"'MOD-Berechnungen'!Z390","v":1.5260557430647477}]
[]
[]
["Szenario eingestellt im EEG-Rechner für Nettostromverbrauch",{"$f":"ControlPanel!L26","v":"Referenz"}]
["Zuschüsse aus dem Bundeshaushalt",{"$f":"ControlPanel!I45","v":"Referenz"}]
["Im EEG-Rechner eingestellte Strompreise",{"$f":"ControlPanel!L19","v":"Referenz"}]

{"sheet":"Index","index":8,"n_rows":66,"n_cols":4,"rows_kept":66,"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,"Interface EEG-BEHG-Rechner","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-Zuschuss","Table"]
[null,39,"D-Strommenge ges.","Table"]
[null,40,"D-Strommenge FV+DM","Table"]
[null,41,"D-Mittlerer Vergütungssatz","Table"]
[null,42,"D-Kontostand Vorjahr","Table"]
[null,43,"D-Bestand Kapazität","Table"]
[null,44,"D-Bestand Strommenge","Table"]
[null,45,"D-Bestand Zahlungen","Table"]
[null,46,"Nebenrechnung_Bestand Zahlungen","Table"]
[null,47,"D-Grünstromprivileg","Table"]
[null,48,"D-Eigenverbrauch fossil Bestand","Table"]
[null,49,"D-Eigenverbrauch fossile Neue","Table"]
[null,50,"D-Eigenverbrauch EE-Bestand","Table"]
[null,51,"D-Umlagereduktion Grünstrom","Table"]
[null,52,"D-Umlage Eigenverb fossile Neue","Table"]
[null,53,"D-Vergütung Eigenverbrauch","Table"]
[null,54,"D-Managementprämie_Bestand","Table"]
[null,55,"D-Netzverl. u. KW-Eigenverbr.","Table"]
[null,56,"D-Kapazitäten 2009","Table"]
[null,57,"D-Rückbau vor 2015","Table"]
[null,58,"D-EE-Kapazitäten nicht EEG","Table"]
[null,59,"D-EE-Strommengen nicht EEG","Table"]
[null,60,"D-Profilfaktoren_Marktprämie","Table"]

{"sheet":"IndexComplete","index":9,"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":10,"n_rows":454,"n_cols":37,"rows_kept":454,"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$6","v":"7,8 -> 5,4 ct/kWh"},"Future-Strompreis (nominal für historische Jahre, real für Prognosejahre) [Euro/MWh]",{"$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$6","v":40.74},{"$f":"'D-Future Strompreis'!R$6","v":78.400000000000006},{"$f":"'D-Future Strompreis'!S$6","v":86.22660098522168},{"$f":"'D-Future Strompreis'!T$6","v":70.402096629377098},{"$f":"'D-Future Strompreis'!U$6","v":68.472296751857399},{"$f":"'D-Future Strompreis'!V$6","v":66.537050342848488},{"$f":"'D-Future Strompreis'!W$6","v":65.303113892286774},{"$f":"'D-Future Strompreis'!X$6","v":63.661282021169072},{"$f":"'D-Future Strompreis'!Y$6","v":62.107776680056098},{"$f":"'D-Future Strompreis'!Z$6","v":60.879228870271717},{"$f":"'D-Future Strompreis'!AA$6","v":59.620953014298841},{"$f":"'D-Future Strompreis'!AB$6","v":58.056983905361491},{"$f":"'D-Future Strompreis'!AC$6","v":56.526219334208548},{"$f":"'D-Future Strompreis'!AD$6","v":55.028019455052871},{"$f":"'D-Future Strompreis'!AE$6","v":53.561756081971204}]
[8,{"$f":"'D-Spot-Skalierungsfaktor'!B$6","v":"Referenz"},{"$f":"'D-Spot-Skalierungsfaktor'!C$6","v":"fh"},{"$f":"'D-Spot-Skalierungsfaktor'!D$6","v":"100%"},"Spot-Skalierungsfaktor [-]",{"$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$6","v":1.6512027491408934},{"$f":"'D-Spot-Skalierungsfaktor'!R$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!S$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!T$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!U$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!V$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!W$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!X$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!Y$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!Z$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!AA$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!AB$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!AC$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!AD$6","v":1},{"$f":"'D-Spot-Skalierungsfaktor'!AE$6","v":1}]
[9,{"$f":"'D-Liquiditätspuffer'!B$6","v":"Referenz"},{"$f":"'D-Liquiditätspuffer'!C$6","v":"fh"},{"$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$6","v":0.1},{"$f":"'D-Liquiditätspuffer'!R$6","v":0.05},{"$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$6","v":"fh"},{"$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$6","v":-4.0803942770500008},{"$f":"'D-Kontostand Vorjahr'!R$6","v":4.5469536436400002},{"$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$6","v":"fh"},{"$f":"'D-Nettostromverbrauch'!D$6","v":"2022-2026: ÜNB-Umlageberechnung 2021. Danach ansteigend auf 600 TWh in 2030"},"Nettostromverbrauch [TWh]",{"$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$6","v":518.52683000000002},{"$f":"'D-Nettostromverbrauch'!R$6","v":518},{"$f":"'D-Nettostromverbrauch'!S$6","v":515.70000000000005},{"$f":"'D-Nettostromverbrauch'!T$6","v":515.20000000000005},{"$f":"'D-Nettostromverbrauch'!U$6","v":512.6},{"$f":"'D-Nettostromverbrauch'!V$6","v":512.20000000000005},{"$f":"'D-Nettostromverbrauch'!W$6","v":534.15000000000009},{"$f":"'D-Nettostromverbrauch'!X$6","v":556.1},{"$f":"'D-Nettostromverbrauch'!Y$6","v":578.04999999999995},{"$f":"'D-Nettostromverbrauch'!Z$6","v":600},{"$f":"'D-Nettostromverbrauch'!AA$6","v":621.95000000000005},{"$f":"'D-Nettostromverbrauch'!AB$6","v":643.90000000000009},{"$f":"'D-Nettostromverbrauch'!AC$6","v":665.85000000000014},{"$f":"'D-Nettostromverbrauch'!AD$6","v":687.80000000000018},{"$f":"'D-Nettostromverbrauch'!AE$6","v":709.75000000000023}]
[12,{"$f":"'D-Privilegierter Letztverbrauch'!B$6","v":"Referenz"},{"$f":"'D-Privilegierter Letztverbrauch'!C$6","v":"fh"},{"$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$6","v":112.73},{"$f":"'D-Privilegierter Letztverbrauch'!R$6","v":118.62},{"$f":"'D-Privilegierter Letztverbrauch'!S$6","v":116.59},{"$f":"'D-Privilegierter Letztverbrauch'!T$6","v":119.55},{"$f":"'D-Privilegierter Letztverbrauch'!U$6","v":119.81},{"$f":"'D-Privilegierter Letztverbrauch'!V$6","v":121.07},{"$f":"'D-Privilegierter Letztverbrauch'!W$6","v":121.07},{"$f":"'D-Privilegierter Letztverbrauch'!X$6","v":121.07},{"$f":"'D-Privilegierter Letztverbrauch'!Y$6","v":121.07},{"$f":"'D-Privilegierter Letztverbrauch'!Z$6","v":121.07},{"$f":"'D-Privilegierter Letztverbrauch'!AA$6","v":121.07},{"$f":"'D-Privilegierter Letztverbrauch'!AB$6","v":121.07},{"$f":"'D-Privilegierter Letztverbrauch'!AC$6","v":121.07},{"$f":"'D-Privilegierter Letztverbrauch'!AD$6","v":121.07},{"$f":"'D-Privilegierter Letztverbrauch'!AE$6","v":121.07}]
[13,{"$f":"'D-Eigenverbrauch fossil Bestand'!B$6","v":"Referenz"},{"$f":"'D-Eigenverbrauch fossil Bestand'!C$6","v":"fh"},{"$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$6","v":60.732941999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!R$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!S$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!T$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!U$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!V$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!W$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!X$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!Y$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!Z$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!AA$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!AB$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!AC$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!AD$6","v":47.785909999999994},{"$f":"'D-Eigenverbrauch fossil Bestand'!AE$6","v":47.785909999999994}]
[14,{"$f":"'D-Eigenverbrauch KWK Neue'!B$6","v":"Referenz"},{"$f":"'D-Eigenverbrauch KWK Neue'!C$6","v":"fh"},{"$f":"'D-Eigenverbrauch KWK Neue'!D$6","v":"2021: ÜNB-Umlageberechnungen bis 2025, danach konstant"},"Eigenverbrauch KWK-Neuanlagen [TWh]",{"$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$6","v":5.1942199999999996},{"$f":"'D-Eigenverbrauch KWK Neue'!R$6","v":6.1048070000000001},{"$f":"'D-Eigenverbrauch KWK Neue'!S$6","v":6.5},{"$f":"'D-Eigenverbrauch KWK Neue'!T$6","v":6.9},{"$f":"'D-Eigenverbrauch KWK Neue'!U$6","v":7.31},{"$f":"'D-Eigenverbrauch KWK Neue'!V$6","v":7.71},{"$f":"'D-Eigenverbrauch KWK Neue'!W$6","v":7.71},{"$f":"'D-Eigenverbrauch KWK Neue'!X$6","v":7.71},{"$f":"'D-Eigenverbrauch KWK Neue'!Y$6","v":7.71},{"$f":"'D-Eigenverbrauch KWK Neue'!Z$6","v":7.71},{"$f":"'D-Eigenverbrauch KWK Neue'!AA$6","v":7.71},{"$f":"'D-Eigenverbrauch KWK Neue'!AB$6","v":7.71},{"$f":"'D-Eigenverbrauch KWK Neue'!AC$6","v":7.71},{"$f":"'D-Eigenverbrauch KWK Neue'!AD$6","v":7.71},{"$f":"'D-Eigenverbrauch KWK Neue'!AE$6","v":7.71}]
[15,{"$f":"'D-Eigenverbrauch fossile Neue'!B$6","v":"Referenz"},{"$f":"'D-Eigenverbrauch fossile Neue'!C$6","v":"fh"},{"$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$6","v":3.8827539999999998},{"$f":"'D-Eigenverbrauch fossile Neue'!R$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!S$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!T$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!U$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!V$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!W$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!X$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!Y$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!Z$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!AA$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!AB$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!AC$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!AD$6","v":5.2223569999999997},{"$f":"'D-Eigenverbrauch fossile Neue'!AE$6","v":5.2223569999999997}]
[16,{"$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$6","v":"dr"},{"$f":"'D-Umlage priv. Letztverbrauch'!D$6","v":"15% (gem. EEG 2021)"},"Anteil an Umlage für privilegierte Letztverbraucher [-]",{"$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$6","v":"fh"},{"$f":"'D-Faktor Zusatzprivilegierung'!D$6","v":"Bis 2022: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)"},"Faktor für zusätzliche Privilegierungsmechanismen [-]",{"$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$6","v":0.6181753273601267},{"$f":"'D-Faktor Zusatzprivilegierung'!R$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!S$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!T$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!U$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!V$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!W$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!X$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!Y$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!Z$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!AA$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!AB$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!AC$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!AD$6","v":0.60592012608777501},{"$f":"'D-Faktor Zusatzprivilegierung'!AE$6","v":0.60592012608777501}]
[19,null,null,null,"Anteil an Umlage für Eigenverbrauch aus Bestandsanlagen [-]",{"$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$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!S$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!T$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!U$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!V$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!W$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!X$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!Y$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!Z$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!AA$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!AB$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!AC$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!AD$6","v":0.51337757596926303},{"$f":"'D-Umlage Eigenverbrauch PV+KWK'!AE$6","v":0.51337757596926303}]
[21,{"$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$6","v":"fh"},{"$f":"'D-vermiedene Netzentgelte'!D$6","v":"7.17€/MWh"},"vermiedene Netzentgelte (nominal für historische Jahre, real für Prognosejahre) [Euro/MWh]",{"$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$6","v":7.1727090185728217},{"$f":"'D-vermiedene Netzentgelte'!R$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!S$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!T$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!U$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!V$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!W$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!X$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!Y$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!Z$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!AA$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!AB$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!AC$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!AD$6","v":6.2705314571955393},{"$f":"'D-vermiedene Netzentgelte'!AE$6","v":6.2705314571955393}]
[24,{"$f":"'D-Sonstige Kosten'!B$6","v":"Referenz"},{"$f":"'D-Sonstige Kosten'!C$6","v":"fh"},{"$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$6","v":5.9920528000000001E-2},{"$f":"'D-Sonstige Kosten'!R$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!S$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!T$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!U$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!V$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!W$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!X$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!Y$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!Z$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!AA$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!AB$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!AC$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!AD$6","v":0.10050276386000001},{"$f":"'D-Sonstige Kosten'!AE$6","v":0.10050276386000001}]
[25,null,null,null,"jährliche Inflationsrate [-]",{"$f":"'D-Inflationsrate'!F6","v":1.0999999999999999E-2},{"$f":"'D-Inflationsrate'!G6","v":2.1000000000000001E-2},{"$f":"'D-Inflationsrate'!H6","v":0.02},{"$f":"'D-Inflationsrate'!I6","v":1.4E-2},{"$f":"'D-Inflationsrate'!J6","v":0.01},{"$f":"'D-Inflationsrate'!K6","v":5.0000000000000001E-3},{"$f":"'D-Inflationsrate'!L6","v":5.0000000000000001E-3},{"$f":"'D-Inflationsrate'!M6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!N6","v":1.7999999999999999E-2},{"$f":"'D-Inflationsrate'!O6","v":1.4E-2},{"$f":"'D-Inflationsrate'!P6","v":5.0000000000000001E-3},{"$f":"'D-Inflationsrate'!Q6","v":2.9000000000000001E-2},{"$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$60,E26*(1+F25),1))","v":0.84407955261879419},{"$f":"IF(G5<ControlPanel!$D$60,H26/(1+H25),IF(G5>ControlPanel!$D$60,F26*(1+G25),1))","v":0.86180522322378883},{"$f":"IF(H5<ControlPanel!$D$60,I26/(1+I25),IF(H5>ControlPanel!$D$60,G26*(1+H25),1))","v":0.8790413276882646},{"$f":"IF(I5<ControlPanel!$D$60,J26/(1+J25),IF(I5>ControlPanel!$D$60,H26*(1+I25),1))","v":0.89134790627590033},{"$f":"IF(J5<ControlPanel!$D$60,K26/(1+K25),IF(J5>ControlPanel!$D$60,I26*(1+J25),1))","v":0.90026138533865929},{"$f":"IF(K5<ControlPanel!$D$60,L26/(1+L25),IF(K5>ControlPanel!$D$60,J26*(1+K25),1))","v":0.90476269226535244},{"$f":"IF(L5<ControlPanel!$D$60,M26/(1+M25),IF(L5>ControlPanel!$D$60,K26*(1+L25),1))","v":0.90928650572667913},{"$f":"IF(M5<ControlPanel!$D$60,N26/(1+N25),IF(M5>ControlPanel!$D$60,L26*(1+M25),1))","v":0.92292580331257923},{"$f":"IF(N5<ControlPanel!$D$60,O26/(1+O25),IF(N5>ControlPanel!$D$60,M26*(1+N25),1))","v":0.93953846777220562},{"$f":"IF(O5<ControlPanel!$D$60,P26/(1+P25),IF(O5>ControlPanel!$D$60,N26*(1+O25),1))","v":0.95269200632101647},{"$f":"IF(P5<ControlPanel!$D$60,Q26/(1+Q25),IF(P5>ControlPanel!$D$60,O26*(1+P25),1))","v":0.95745546635262146},{"$f":"IF(Q5<ControlPanel!$D$60,R26/(1+R25),IF(Q5>ControlPanel!$D$60,P26*(1+Q25),1))","v":0.98522167487684742},{"$f":"IF(R5<ControlPanel!$D$60,S26/(1+S25),IF(R5>ControlPanel!$D$60,Q26*(1+R25),1))","v":1},{"$f":"IF(S5<ControlPanel!$D$60,T26/(1+T25),IF(S5>ControlPanel!$D$60,R26*(1+S25),1))","v":1.0149999999999999},{"$f":"IF(T5<ControlPanel!$D$60,U26/(1+U25),IF(T5>ControlPanel!$D$60,S26*(1+T25),1))","v":1.0302249999999997},{"$f":"IF(U5<ControlPanel!$D$60,V26/(1+V25),IF(U5>ControlPanel!$D$60,T26*(1+U25),1))","v":1.0456783749999996},{"$f":"IF(V5<ControlPanel!$D$60,W26/(1+W25),IF(V5>ControlPanel!$D$60,U26*(1+V25),1))","v":1.0613635506249994},{"$f":"IF(W5<ControlPanel!$D$60,X26/(1+X25),IF(W5>ControlPanel!$D$60,V26*(1+W25),1))","v":1.0772840038843743},{"$f":"IF(X5<ControlPanel!$D$60,Y26/(1+Y25),IF(X5>ControlPanel!$D$60,W26*(1+X25),1))","v":1.0934432639426397},{"$f":"IF(Y5<ControlPanel!$D$60,Z26/(1+Z25),IF(Y5>ControlPanel!$D$60,X26*(1+Y25),1))","v":1.1098449129017791},{"$f":"IF(Z5<ControlPanel!$D$60,AA26/(1+AA25),IF(Z5>ControlPanel!$D$60,Y26*(1+Z25),1))","v":1.1264925865953057},{"$f":"IF(AA5<ControlPanel!$D$60,AB26/(1+AB25),IF(AA5>ControlPanel!$D$60,Z26*(1+AA25),1))","v":1.1433899753942351},{"$f":"IF(AB5<ControlPanel!$D$60,AC26/(1+AC25),IF(AB5>ControlPanel!$D$60,AA26*(1+AB25),1))","v":1.1605408250251485},{"$f":"IF(AC5<ControlPanel!$D$60,AD26/(1+AD25),IF(AC5>ControlPanel!$D$60,AB26*(1+AC25),1))","v":1.1779489374005256},{"$f":"IF(AD5<ControlPanel!$D$60,AE26/(1+AE25),IF(AD5>ControlPanel!$D$60,AC26*(1+AD25),1))","v":1.1956181714615335},{"$f":"IF(AE5<ControlPanel!$D$60,AF26/(1+AF25),IF(AE5>ControlPanel!$D$60,AD26*(1+AE25),1))","v":1.2135524440334564},"v3.1.3","v2.1.11",null,null,"mit diesem Faktor werden reale Zahlungen (bezugsjahr 2015) multipliziert, um sie in nominale Zahlungen umzurechnen."]
[27]
[28,null,null,null,"Profilfaktoren [-]"]
[29,{"$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$10","v":0.86899999999999999},{"$f":"'D-Profilfaktoren'!S$10","v":0.904522613065326},{"$f":"'D-Profilfaktoren'!T$10","v":0.88693467336683396},{"$f":"'D-Profilfaktoren'!U$10","v":0.88567839195979903},{"$f":"'D-Profilfaktoren'!V$10","v":0.83040201005025105},{"$f":"'D-Profilfaktoren'!W$10","v":0.845477386934673},{"$f":"'D-Profilfaktoren'!X$10","v":0.82205257054503256},{"$f":"'D-Profilfaktoren'!Y$10","v":0.79862775415539211},{"$f":"'D-Profilfaktoren'!Z$10","v":0.77520293776575167},{"$f":"'D-Profilfaktoren'!AA$10","v":0.75177812137611122},{"$f":"'D-Profilfaktoren'!AB$10","v":0.72835330498647077},{"$f":"'D-Profilfaktoren'!AC$10","v":0.70492848859683033},{"$f":"'D-Profilfaktoren'!AD$10","v":0.68150367220718988},{"$f":"'D-Profilfaktoren'!AE$10","v":0.65807885581754944},{"$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$11","v":0.88800000000000001},{"$f":"'D-Profilfaktoren'!S$11","v":0.94269005847953202},{"$f":"'D-Profilfaktoren'!T$11","v":0.92514619883040905},{"$f":"'D-Profilfaktoren'!U$11","v":0.92280701754385897},{"$f":"'D-Profilfaktoren'!V$11","v":0.88304093567251396},{"$f":"'D-Profilfaktoren'!W$11","v":0.88888888888888795},{"$f":"'D-Profilfaktoren'!X$11","v":0.87022042285200085},{"$f":"'D-Profilfaktoren'!Y$11","v":0.85155195681511375},{"$f":"'D-Profilfaktoren'!Z$11","v":0.83288349077822665},{"$f":"'D-Profilfaktoren'!AA$11","v":0.81421502474133955},{"$f":"'D-Profilfaktoren'!AB$11","v":0.79554655870445246},{"$f":"'D-Profilfaktoren'!AC$11","v":0.77687809266756536},{"$f":"'D-Profilfaktoren'!AD$11","v":0.75820962663067826},{"$f":"'D-Profilfaktoren'!AE$11","v":0.73954116059379116},{"$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$12","v":0.91500000000000004},{"$f":"'D-Profilfaktoren'!S$12","v":0.91239048811013801},{"$f":"'D-Profilfaktoren'!T$12","v":0.88760951188986204},{"$f":"'D-Profilfaktoren'!U$12","v":0.858322903629537},{"$f":"'D-Profilfaktoren'!V$12","v":0.81551939924906103},{"$f":"'D-Profilfaktoren'!W$12","v":0.78172715894868505},{"$f":"'D-Profilfaktoren'!X$12","v":0.75769712140175138},{"$f":"'D-Profilfaktoren'!Y$12","v":0.73366708385481771},{"$f":"'D-Profilfaktoren'!Z$12","v":0.70963704630788405},{"$f":"'D-Profilfaktoren'!AA$12","v":0.68560700876095038},{"$f":"'D-Profilfaktoren'!AB$12","v":0.66157697121401671},{"$f":"'D-Profilfaktoren'!AC$12","v":0.63754693366708304},{"$f":"'D-Profilfaktoren'!AD$12","v":0.61351689612014937},{"$f":"'D-Profilfaktoren'!AE$12","v":0.5894868585732157},{"$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},{"$f":"'D-Profilfaktoren_Marktprämie'!R6","v":0.856711414157037},{"$f":"'D-Profilfaktoren_Marktprämie'!S6","v":0.8009600117483695},{"$f":"'D-Profilfaktoren_Marktprämie'!T6","v":0},{"$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},{"$f":"'D-Profilfaktoren_Marktprämie'!R7","v":0.8571700494579414},{"$f":"'D-Profilfaktoren_Marktprämie'!S7","v":0.80269712483770439},{"$f":"'D-Profilfaktoren_Marktprämie'!T7","v":0},{"$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},{"$f":"'D-Profilfaktoren_Marktprämie'!R8","v":0.85645616834366967},{"$f":"'D-Profilfaktoren_Marktprämie'!S8","v":0.80261389816483342},{"$f":"'D-Profilfaktoren_Marktprämie'!T8","v":0},{"$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},{"$f":"'D-Profilfaktoren_Marktprämie'!R9","v":0.85439545882115719},{"$f":"'D-Profilfaktoren_Marktprämie'!S9","v":0.80012668123190367},{"$f":"'D-Profilfaktoren_Marktprämie'!T9","v":0},{"$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},{"$f":"'D-Profilfaktoren_Marktprämie'!R10","v":0.74498851826199786},{"$f":"'D-Profilfaktoren_Marktprämie'!S10","v":0.73040126499934588},{"$f":"'D-Profilfaktoren_Marktprämie'!T10","v":0},{"$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},{"$f":"'D-Profilfaktoren_Marktprämie'!R11","v":0.76115118938091875},{"$f":"'D-Profilfaktoren_Marktprämie'!S11","v":0.76039618267720654},{"$f":"'D-Profilfaktoren_Marktprämie'!T11","v":0},{"$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},{"$f":"'D-Profilfaktoren_Marktprämie'!R12","v":0.78547462477492302},{"$f":"'D-Profilfaktoren_Marktprämie'!S12","v":0.73094824259947966},{"$f":"'D-Profilfaktoren_Marktprämie'!T12","v":0},{"$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$6","v":1},{"$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$7","v":1},{"$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$8","v":1},{"$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$9","v":1},{"$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$10","v":1},{"$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$11","v":1},{"$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$12","v":1},{"$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$6","v":1.4E-2},{"$f":"'D-Bruttozubau'!S$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!T$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!U$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!V$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!W$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!X$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!Y$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!Z$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!AA$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!AB$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!AC$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!AD$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!AE$6","v":1.0999999999999999E-2},{"$f":"'D-Bruttozubau'!AF$6","v":1.0999999999999999E-2}]
[48,{"$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$7","v":1.9000000000000002E-3},{"$f":"'D-Bruttozubau'!S$7","v":1.9000000000000002E-3},{"$f":"'D-Bruttozubau'!T$7","v":1.9000000000000002E-3},{"$f":"'D-Bruttozubau'!U$7","v":1.9000000000000002E-3},{"$f":"'D-Bruttozubau'!V$7","v":1.9000000000000002E-3},{"$f":"'D-Bruttozubau'!W$7","v":1.9000000000000002E-3},{"$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$8","v":"MFP Trend; 0,2 GW/a"},"Biomasse",{"$f":"'D-Bruttozubau'!G$8","v":0.41799999999999998},{"$f":"'D-Bruttozubau'!H$8","v":0.86586812999999996},{"$f":"'D-Bruttozubau'!I$8","v":0.32809184000000102},{"$f":"'D-Bruttozubau'!J$8","v":0.67685502999999902},{"$f":"'D-Bruttozubau'!K$8","v":0.21741000000000099},{"$f":"'D-Bruttozubau'!L$8","v":0.23461600000000002},{"$f":"'D-Bruttozubau'!M$8","v":0.22497200000000001},{"$f":"'D-Bruttozubau'!N$8","v":0.30678699999999998},{"$f":"'D-Bruttozubau'!O$8","v":0.42751108100000101},{"$f":"'D-Bruttozubau'!P$8","v":0.33253365899999998},{"$f":"'D-Bruttozubau'!Q$8","v":0.17599999999999999},{"$f":"'D-Bruttozubau'!R$8","v":0.124},{"$f":"'D-Bruttozubau'!S$8","v":0.36699999999999999},{"$f":"'D-Bruttozubau'!T$8","v":0.36699999999999999},{"$f":"'D-Bruttozubau'!U$8","v":0.36699999999999999},{"$f":"'D-Bruttozubau'!V$8","v":0.36699999999999999},{"$f":"'D-Bruttozubau'!W$8","v":0.36699999999999999},{"$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$9","v":8.9999999999999993E-3},{"$f":"'D-Bruttozubau'!S$9","v":0.03},{"$f":"'D-Bruttozubau'!T$9","v":3.4000000000000002E-2},{"$f":"'D-Bruttozubau'!U$9","v":3.7999999999999999E-2},{"$f":"'D-Bruttozubau'!V$9","v":4.1000000000000002E-2},{"$f":"'D-Bruttozubau'!W$9","v":4.4999999999999998E-2},{"$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$10","v":1.411797},{"$f":"'D-Bruttozubau'!H$10","v":1.8712979999999999},{"$f":"'D-Bruttozubau'!I$10","v":2.4085290000000001},{"$f":"'D-Bruttozubau'!J$10","v":2.9965709999999999},{"$f":"'D-Bruttozubau'!K$10","v":4.6522969999999999},{"$f":"'D-Bruttozubau'!L$10","v":3.7872080000000001},{"$f":"'D-Bruttozubau'!M$10","v":4.4454030000000007},{"$f":"'D-Bruttozubau'!N$10","v":5.5017449999999997},{"$f":"'D-Bruttozubau'!O$10","v":2.4031500000000001},{"$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$11","v":"MFP Trend, danach konstant 1,6 GW"},"Wind Offshore",{"$f":"'D-Bruttozubau'!G$11","v":4.4999999999999998E-2},{"$f":"'D-Bruttozubau'!H$11","v":0.108},{"$f":"'D-Bruttozubau'!I$11","v":0.08},{"$f":"'D-Bruttozubau'!J$11","v":0.24},{"$f":"'D-Bruttozubau'!K$11","v":0.48599999999999999},{"$f":"'D-Bruttozubau'!L$11","v":2.2890000000000001},{"$f":"'D-Bruttozubau'!M$11","v":0.86899999999999999},{"$f":"'D-Bruttozubau'!N$11","v":1.254},{"$f":"'D-Bruttozubau'!O$11","v":0.98699999999999999},{"$f":"'D-Bruttozubau'!P$11","v":1.135},{"$f":"'D-Bruttozubau'!Q$11","v":0.219},{"$f":"'D-Bruttozubau'!R$11","v":0},{"$f":"'D-Bruttozubau'!S$11","v":0.34200000000000003},{"$f":"'D-Bruttozubau'!T$11","v":0.749},{"$f":"'D-Bruttozubau'!U$11","v":1.1259999999999999},{"$f":"'D-Bruttozubau'!V$11","v":0.9},{"$f":"'D-Bruttozubau'!W$11","v":0.95799999999999996},{"$f":"'D-Bruttozubau'!X$11","v":0.95799999999999996},{"$f":"'D-Bruttozubau'!Y$11","v":0.95799999999999996},{"$f":"'D-Bruttozubau'!Z$11","v":0.95799999999999996},{"$f":"'D-Bruttozubau'!AA$11","v":0.95799999999999996},{"$f":"'D-Bruttozubau'!AB$11","v":0.95799999999999996},{"$f":"'D-Bruttozubau'!AC$11","v":0.95799999999999996},{"$f":"'D-Bruttozubau'!AD$11","v":0.95799999999999996},{"$f":"'D-Bruttozubau'!AE$11","v":0.95799999999999996},{"$f":"'D-Bruttozubau'!AF$11","v":0.95799999999999996}]
[53,{"$f":"'D-Bruttozubau'!C$12","v":"Referenz"},{"$f":"'D-Bruttozubau'!D$12","v":"fh"},{"$f":"'D-Bruttozubau'!E$12","v":"MFP Trend"},"Solar",{"$f":"'D-Bruttozubau'!G$12","v":7.44},{"$f":"'D-Bruttozubau'!H$12","v":7.91},{"$f":"'D-Bruttozubau'!I$12","v":8.1609999999999996},{"$f":"'D-Bruttozubau'!J$12","v":2.633},{"$f":"'D-Bruttozubau'!K$12","v":1.19},{"$f":"'D-Bruttozubau'!L$12","v":1.3240000000000001},{"$f":"'D-Bruttozubau'!M$12","v":1.4550000000000001},{"$f":"'D-Bruttozubau'!N$12","v":1.6140000000000001},{"$f":"'D-Bruttozubau'!O$12","v":2.8650000000000002},{"$f":"'D-Bruttozubau'!P$12","v":3.8889999999999998},{"$f":"'D-Bruttozubau'!Q$12","v":4.8010000000000002},{"$f":"'D-Bruttozubau'!R$12","v":5.4139999999999997},{"$f":"'D-Bruttozubau'!S$12","v":6.335},{"$f":"'D-Bruttozubau'!T$12","v":8.33},{"$f":"'D-Bruttozubau'!U$12","v":8.1289999999999996},{"$f":"'D-Bruttozubau'!V$12","v":7.766},{"$f":"'D-Bruttozubau'!W$12","v":7.8319999999999999},{"$f":"'D-Bruttozubau'!X$12","v":3},{"$f":"'D-Bruttozubau'!Y$12","v":3},{"$f":"'D-Bruttozubau'!Z$12","v":3},{"$f":"'D-Bruttozubau'!AA$12","v":3},{"$f":"'D-Bruttozubau'!AB$12","v":3},{"$f":"'D-Bruttozubau'!AC$12","v":3},{"$f":"'D-Bruttozubau'!AD$12","v":3},{"$f":"'D-Bruttozubau'!AE$12","v":3},{"$f":"'D-Bruttozubau'!AF$12","v":3}]
[54]
[55,null,null,null,"Verbleibende Kapazitäten von Anlagen, die bis ende 2014 gebaut wurden [GW]",null,null,null,null,null,null,{"$f":"K69-L69","v":0.34400000000000119},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":6.7990000000000004},{"$f":"'D-Bestand Kapazität'!L8","v":6.7990000000000004},{"$f":"'D-Bestand Kapazität'!M8","v":6.7990000000000004},{"$f":"'D-Bestand Kapazität'!N8","v":6.7990000000000004},{"$f":"'D-Bestand Kapazität'!O8","v":6.7990000000000004},{"$f":"'D-Bestand Kapazität'!P8","v":6.7990000000000004},{"$f":"'D-Bestand Kapazität'!Q8","v":6.7990000000000004},{"$f":"'D-Bestand Kapazität'!R8","v":6.6231892300000004},{"$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$10","v":"fh"},{"$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":37.619999999999997},{"$f":"'D-Bestand Kapazität'!L10","v":37.508569479999998},{"$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$11","v":"as/pl/fh"},{"$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":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!L11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!M11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!N11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!O11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!P11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!Q11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!R11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!S11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!T11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!U11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!V11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!W11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!X11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!Y11","v":0.99399999999999999},{"$f":"'D-Bestand Kapazität'!Z11","v":0.99399999999999999},{"$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":37.9},{"$f":"'D-Bestand Kapazität'!L12","v":37.9},{"$f":"'D-Bestand Kapazität'!M12","v":37.9},{"$f":"'D-Bestand Kapazität'!N12","v":37.9},{"$f":"'D-Bestand Kapazität'!O12","v":37.9},{"$f":"'D-Bestand Kapazität'!P12","v":37.9},{"$f":"'D-Bestand Kapazität'!Q12","v":37.9},{"$f":"'D-Bestand Kapazität'!R12","v":37.776027506000062},{"$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":38.108395000000002},{"$f":"'D-Bestand Strommenge'!L8","v":38.108395000000002},{"$f":"'D-Bestand Strommenge'!M8","v":38.108395000000002},{"$f":"'D-Bestand Strommenge'!N8","v":38.108395000000002},{"$f":"'D-Bestand Strommenge'!O8","v":38.108395000000002},{"$f":"'D-Bestand Strommenge'!P8","v":38.108395000000002},{"$f":"'D-Bestand Strommenge'!Q8","v":38.108395000000002},{"$f":"'D-Bestand Strommenge'!R8","v":37.122975634150002},{"$f":"'D-Bestand Strommenge'!S8","v":36.067925185149996},{"$f":"'D-Bestand Strommenge'!T8","v":35.281828643349996},{"$f":"'D-Bestand Strommenge'!U8","v":33.981702091599999},{"$f":"'D-Bestand Strommenge'!V8","v":30.77280041265},{"$f":"'D-Bestand Strommenge'!W8","v":26.873186120149999},{"$f":"'D-Bestand Strommenge'!X8","v":22.120134741999994},{"$f":"'D-Bestand Strommenge'!Y8","v":18.530174839999997},{"$f":"'D-Bestand Strommenge'!Z8","v":16.527640617999996},{"$f":"'D-Bestand Strommenge'!AA8","v":13.976199778},{"$f":"'D-Bestand Strommenge'!AB8","v":10.405301360000001},{"$f":"'D-Bestand Strommenge'!AC8","v":4.4854457537000005},{"$f":"'D-Bestand Strommenge'!AD8","v":2.6141341102000002},{"$f":"'D-Bestand Strommenge'!AE8","v":1.1772704446499997},{"$f":"'D-Bestand Strommenge'!AF8","v":0},null,"v2.1.6"]
[68,null,null,null,"Geothermie",{"$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":61.583939999999998},{"$f":"'D-Bestand Strommenge'!L10","v":61.401528238759994},{"$f":"'D-Bestand Strommenge'!M10","v":60.838400238759995},{"$f":"'D-Bestand Strommenge'!N10","v":60.183600238759993},{"$f":"'D-Bestand Strommenge'!O10","v":59.365100238759993},{"$f":"'D-Bestand Strommenge'!P10","v":58.382900238759994},{"$f":"'D-Bestand Strommenge'!Q10","v":57.237000238760004},{"$f":"'D-Bestand Strommenge'!R10","v":54.280916917689993},{"$f":"'D-Bestand Strommenge'!S10","v":50.035072907089997},{"$f":"'D-Bestand Strommenge'!T10","v":45.04189044876},{"$f":"'D-Bestand Strommenge'!U10","v":40.592740532759997},{"$f":"'D-Bestand Strommenge'!V10","v":37.230717405759997},{"$f":"'D-Bestand Strommenge'!W10","v":34.261128196259996},{"$f":"'D-Bestand Strommenge'!X10","v":30.610883390260007},{"$f":"'D-Bestand Strommenge'!Y10","v":27.850498360859998},{"$f":"'D-Bestand Strommenge'!Z10","v":26.586956992859999},{"$f":"'D-Bestand Strommenge'!AA10","v":22.168137543819999},{"$f":"'D-Bestand Strommenge'!AB10","v":19.832695696769999},{"$f":"'D-Bestand Strommenge'!AC10","v":16.760894237149998},{"$f":"'D-Bestand Strommenge'!AD10","v":12.797513381539998},{"$f":"'D-Bestand Strommenge'!AE10","v":7.8334225413099983},{"$f":"'D-Bestand Strommenge'!AF10","v":0},null,"v2.1.6"]
[70,null,null,null,"Wind Offshore",{"$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":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!L11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!M11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!N11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!O11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!P11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!Q11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!R11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!S11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!T11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!U11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!V11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!W11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!X11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!Y11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!Z11","v":3.4412280000000002},{"$f":"'D-Bestand Strommenge'!AA11","v":3.3311363999999997},{"$f":"'D-Bestand Strommenge'!AB11","v":3.1753463999999996},{"$f":"'D-Bestand Strommenge'!AC11","v":2.8004118},{"$f":"'D-Bestand Strommenge'!AD11","v":2.5234517999999997},{"$f":"'D-Bestand Strommenge'!AE11","v":1.6925717999999998},{"$f":"'D-Bestand Strommenge'!AF11","v":0},null,"v2.1.6"]
[71,null,null,null,"Solar",{"$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":36.384},{"$f":"'D-Bestand Strommenge'!L12","v":36.384},{"$f":"'D-Bestand Strommenge'!M12","v":36.384},{"$f":"'D-Bestand Strommenge'!N12","v":36.384},{"$f":"'D-Bestand Strommenge'!O12","v":36.384},{"$f":"'D-Bestand Strommenge'!P12","v":36.384},{"$f":"'D-Bestand Strommenge'!Q12","v":36.384},{"$f":"'D-Bestand Strommenge'!R12","v":36.264986405760055},{"$f":"'D-Bestand Strommenge'!S12","v":36.160693263360059},{"$f":"'D-Bestand Strommenge'!T12","v":36.054880575360059},{"$f":"'D-Bestand Strommenge'!U12","v":35.918131887360062},{"$f":"'D-Bestand Strommenge'!V12","v":35.28834375936006},{"$f":"'D-Bestand Strommenge'!W12","v":34.400725781760059},{"$f":"'D-Bestand Strommenge'!X12","v":33.589914629760059},{"$f":"'D-Bestand Strommenge'!Y12","v":32.386313548800054},{"$f":"'D-Bestand Strommenge'!Z12","v":30.485952163200057},{"$f":"'D-Bestand Strommenge'!AA12","v":26.225030716800042},{"$f":"'D-Bestand Strommenge'!AB12","v":18.934909430400008},{"$f":"'D-Bestand Strommenge'!AC12","v":11.254534972800007},{"$f":"'D-Bestand Strommenge'!AD12","v":4.6859328479999851},{"$f":"'D-Bestand Strommenge'!AE12","v":1.6757369183999977},{"$f":"'D-Bestand Strommenge'!AF12","v":0},null,"v2.1.6"]
[72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.6"]
[73,null,null,null,"Verbleibende Zahlungen für Anlagen, die bis ende 2014 gebaut wurden (nominal) [Mrd. Euro/a]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.6"]
[74,null,null,null,"Wasser",{"$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":0.40388984807890255},{"$f":"'D-Bestand Zahlungen'!AF6","v":0.39783057582039583},null,"v2.1.6"]
[75,null,null,null,"Gas",{"$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":0.10088070045763399},{"$f":"'D-Bestand Zahlungen'!L7","v":0.10116121574165485},{"$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},{"$f":"'D-Bestand Zahlungen'!X7","v":7.244575089586645E-3},{"$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},{"$f":"'D-Bestand Zahlungen'!AB7","v":3.1931576106920341E-3},{"$f":"'D-Bestand Zahlungen'!AC7","v":1.0846120363654757E-3},{"$f":"'D-Bestand Zahlungen'!AD7","v":8.5736373947492236E-4},{"$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":7.2799949454380881},{"$f":"'D-Bestand Zahlungen'!L8","v":7.2822097617115737},{"$f":"'D-Bestand Zahlungen'!M8","v":7.2822097617115737},{"$f":"'D-Bestand Zahlungen'!N8","v":7.2822097617115737},{"$f":"'D-Bestand Zahlungen'!O8","v":7.2822097617115737},{"$f":"'D-Bestand Zahlungen'!P8","v":7.2822097617115737},{"$f":"'D-Bestand Zahlungen'!Q8","v":7.2822097617115737},{"$f":"'D-Bestand Zahlungen'!R8","v":7.1835599193497597},{"$f":"'D-Bestand Zahlungen'!S8","v":7.0063821479103723},{"$f":"'D-Bestand Zahlungen'!T8","v":6.8884682715222976},{"$f":"'D-Bestand Zahlungen'!U8","v":6.7127656435478675},{"$f":"'D-Bestand Zahlungen'!V8","v":6.2423181166542427},{"$f":"'D-Bestand Zahlungen'!W8","v":5.4761455165830508},{"$f":"'D-Bestand Zahlungen'!X8","v":4.5511637155272862},{"$f":"'D-Bestand Zahlungen'!Y8","v":3.8293232180234993},{"$f":"'D-Bestand Zahlungen'!Z8","v":3.4436416618349535},{"$f":"'D-Bestand Zahlungen'!AA8","v":2.9305329049374462},{"$f":"'D-Bestand Zahlungen'!AB8","v":2.1644259699180277},{"$f":"'D-Bestand Zahlungen'!AC8","v":0.89513810954450024},{"$f":"'D-Bestand Zahlungen'!AD8","v":0.51884364039180542},{"$f":"'D-Bestand Zahlungen'!AE8","v":0.23001388790139352},{"$f":"'D-Bestand Zahlungen'!AF8","v":0},null,"v2.1.6"]
[77,null,null,null,"Geothermie",{"$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":5.913608732102106},{"$f":"'D-Bestand Zahlungen'!L10","v":5.9080181485994006},{"$f":"'D-Bestand Zahlungen'!M10","v":5.8559783800617975},{"$f":"'D-Bestand Zahlungen'!N10","v":5.7958207532086137},{"$f":"'D-Bestand Zahlungen'!O10","v":5.7206040650143537},{"$f":"'D-Bestand Zahlungen'!P10","v":5.5391983038891324},{"$f":"'D-Bestand Zahlungen'!Q10","v":5.3450702699699582},{"$f":"'D-Bestand Zahlungen'!R10","v":5.0040482709215501},{"$f":"'D-Bestand Zahlungen'!S10","v":4.5933769461465612},{"$f":"'D-Bestand Zahlungen'!T10","v":4.1397134228611003},{"$f":"'D-Bestand Zahlungen'!U10","v":3.7472829262103087},{"$f":"'D-Bestand Zahlungen'!V10","v":3.4352475905939217},{"$f":"'D-Bestand Zahlungen'!W10","v":3.1723216082086347},{"$f":"'D-Bestand Zahlungen'!X10","v":2.9186027412083968},{"$f":"'D-Bestand Zahlungen'!Y10","v":2.5442182293103834},{"$f":"'D-Bestand Zahlungen'!Z10","v":2.3488502345062381},{"$f":"'D-Bestand Zahlungen'!AA10","v":1.9616616738554147},{"$f":"'D-Bestand Zahlungen'!AB10","v":1.6397653312195617},{"$f":"'D-Bestand Zahlungen'!AC10","v":1.212221907437363},{"$f":"'D-Bestand Zahlungen'!AD10","v":0.62948449664969264},{"$f":"'D-Bestand Zahlungen'!AE10","v":0.38775441579484493},{"$f":"'D-Bestand Zahlungen'!AF10","v":0},null,"v2.1.6"]
[79,null,null,null,"Wind Offshore",{"$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":0.60716545563098923},{"$f":"'D-Bestand Zahlungen'!L11","v":0.60356357547678685},{"$f":"'D-Bestand Zahlungen'!M11","v":0.60356357547678685},{"$f":"'D-Bestand Zahlungen'!N11","v":0.60356357547678685},{"$f":"'D-Bestand Zahlungen'!O11","v":0.60356357547678685},{"$f":"'D-Bestand Zahlungen'!P11","v":0.60356357547678685},{"$f":"'D-Bestand Zahlungen'!Q11","v":0.60356357547678685},{"$f":"'D-Bestand Zahlungen'!R11","v":0.59254805064153393},{"$f":"'D-Bestand Zahlungen'!S11","v":0.56103308229646875},{"$f":"'D-Bestand Zahlungen'!T11","v":0.49277975552190662},{"$f":"'D-Bestand Zahlungen'!U11","v":0.46000856913702937},{"$f":"'D-Bestand Zahlungen'!V11","v":0.35126853272283842},{"$f":"'D-Bestand Zahlungen'!W11","v":0.15540393694483204},{"$f":"'D-Bestand Zahlungen'!X11","v":0.10890415353008552},{"$f":"'D-Bestand Zahlungen'!Y11","v":0.10880177353992368},{"$f":"'D-Bestand Zahlungen'!Z11","v":0.10865322218164962},{"$f":"'D-Bestand Zahlungen'!AA11","v":0.1045481204783134},{"$f":"'D-Bestand Zahlungen'!AB11","v":9.8851901663614142E-2},{"$f":"'D-Bestand Zahlungen'!AC11","v":8.5362751275515861E-2},{"$f":"'D-Bestand Zahlungen'!AD11","v":7.5324521014464643E-2},{"$f":"'D-Bestand Zahlungen'!AE11","v":4.6121585919529411E-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":11.066647591016324},{"$f":"'D-Bestand Zahlungen'!L12","v":10.908026153270542},{"$f":"'D-Bestand Zahlungen'!M12","v":10.908026153270542},{"$f":"'D-Bestand Zahlungen'!N12","v":10.908026153270542},{"$f":"'D-Bestand Zahlungen'!O12","v":10.908026153270542},{"$f":"'D-Bestand Zahlungen'!P12","v":10.908026153270542},{"$f":"'D-Bestand Zahlungen'!Q12","v":10.908026153270542},{"$f":"'D-Bestand Zahlungen'!R12","v":10.86119713155138},{"$f":"'D-Bestand Zahlungen'!S12","v":10.811821691314007},{"$f":"'D-Bestand Zahlungen'!T12","v":10.762723491319454},{"$f":"'D-Bestand Zahlungen'!U12","v":10.700911781188493},{"$f":"'D-Bestand Zahlungen'!V12","v":10.350049468665192},{"$f":"'D-Bestand Zahlungen'!W12","v":9.8807645450106261},{"$f":"'D-Bestand Zahlungen'!X12","v":9.4713339193349313},{"$f":"'D-Bestand Zahlungen'!Y12","v":8.8991898717387148},{"$f":"'D-Bestand Zahlungen'!Z12","v":8.0374772613756083},{"$f":"'D-Bestand Zahlungen'!AA12","v":6.2929346397361767},{"$f":"'D-Bestand Zahlungen'!AB12","v":3.7425659024949911},{"$f":"'D-Bestand Zahlungen'!AC12","v":1.7293195011654334},{"$f":"'D-Bestand Zahlungen'!AD12","v":0.49607269647010133},{"$f":"'D-Bestand Zahlungen'!AE12","v":0.15176649063590028},{"$f":"'D-Bestand Zahlungen'!AF12","v":0},null,"v2.1.6"]
[81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.6"]
[82,null,null,null,"Standardauslastung Neuanlagen [h]"]
[83,{"$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$6","v":3956},{"$f":"'D-Standardauslastung'!M$6","v":3956},{"$f":"'D-Standardauslastung'!N$6","v":3956},{"$f":"'D-Standardauslastung'!O$6","v":3956},{"$f":"'D-Standardauslastung'!P$6","v":3956},{"$f":"'D-Standardauslastung'!Q$6","v":3956},{"$f":"'D-Standardauslastung'!R$6","v":3950},{"$f":"'D-Standardauslastung'!S$6","v":3764},{"$f":"'D-Standardauslastung'!T$6","v":3767},{"$f":"'D-Standardauslastung'!U$6","v":3769},{"$f":"'D-Standardauslastung'!V$6","v":3772},{"$f":"'D-Standardauslastung'!W$6","v":3774},{"$f":"'D-Standardauslastung'!X$6","v":3774},{"$f":"'D-Standardauslastung'!Y$6","v":3774},{"$f":"'D-Standardauslastung'!Z$6","v":3774},{"$f":"'D-Standardauslastung'!AA$6","v":3774},{"$f":"'D-Standardauslastung'!AB$6","v":3774},{"$f":"'D-Standardauslastung'!AC$6","v":3774},{"$f":"'D-Standardauslastung'!AD$6","v":3774},{"$f":"'D-Standardauslastung'!AE$6","v":3774},{"$f":"'D-Standardauslastung'!AF$6","v":3774}]
[84,{"$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$7","v":4128.712871287129},{"$f":"'D-Standardauslastung'!S$7","v":3840},{"$f":"'D-Standardauslastung'!T$7","v":3692.0821114369501},{"$f":"'D-Standardauslastung'!U$7","v":3679.0123456790125},{"$f":"'D-Standardauslastung'!V$7","v":4430.7692307692314},{"$f":"'D-Standardauslastung'!W$7","v":4502.4154589371974},{"$f":"'D-Standardauslastung'!X$7","v":4502.4154589371974},{"$f":"'D-Standardauslastung'!Y$7","v":4502.4154589371974},{"$f":"'D-Standardauslastung'!Z$7","v":4502.4154589371974},{"$f":"'D-Standardauslastung'!AA$7","v":4502.4154589371974},{"$f":"'D-Standardauslastung'!AB$7","v":4502.4154589371974},{"$f":"'D-Standardauslastung'!AC$7","v":4502.4154589371974},{"$f":"'D-Standardauslastung'!AD$7","v":4502.4154589371974},{"$f":"'D-Standardauslastung'!AE$7","v":4502.4154589371974},{"$f":"'D-Standardauslastung'!AF$7","v":4502.4154589371974}]
[85,{"$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$8","v":5605},{"$f":"'D-Standardauslastung'!M$8","v":4000},{"$f":"'D-Standardauslastung'!N$8","v":4000},{"$f":"'D-Standardauslastung'!O$8","v":4000},{"$f":"'D-Standardauslastung'!P$8","v":4000},{"$f":"'D-Standardauslastung'!Q$8","v":4000},{"$f":"'D-Standardauslastung'!R$8","v":4000},{"$f":"'D-Standardauslastung'!S$8","v":4457},{"$f":"'D-Standardauslastung'!T$8","v":4224},{"$f":"'D-Standardauslastung'!U$8","v":4009},{"$f":"'D-Standardauslastung'!V$8","v":3804},{"$f":"'D-Standardauslastung'!W$8","v":3606},{"$f":"'D-Standardauslastung'!X$8","v":4000},{"$f":"'D-Standardauslastung'!Y$8","v":4000},{"$f":"'D-Standardauslastung'!Z$8","v":4000},{"$f":"'D-Standardauslastung'!AA$8","v":4000},{"$f":"'D-Standardauslastung'!AB$8","v":4000},{"$f":"'D-Standardauslastung'!AC$8","v":4000},{"$f":"'D-Standardauslastung'!AD$8","v":4000},{"$f":"'D-Standardauslastung'!AE$8","v":4000},{"$f":"'D-Standardauslastung'!AF$8","v":4000}]
[86,{"$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$9","v":6406},{"$f":"'D-Standardauslastung'!Q$9","v":5457},{"$f":"'D-Standardauslastung'!R$9","v":5797},{"$f":"'D-Standardauslastung'!S$9","v":4532},{"$f":"'D-Standardauslastung'!T$9","v":4532},{"$f":"'D-Standardauslastung'!U$9","v":4532},{"$f":"'D-Standardauslastung'!V$9","v":4532},{"$f":"'D-Standardauslastung'!W$9","v":4532},{"$f":"'D-Standardauslastung'!X$9","v":4532},{"$f":"'D-Standardauslastung'!Y$9","v":4532},{"$f":"'D-Standardauslastung'!Z$9","v":4532},{"$f":"'D-Standardauslastung'!AA$9","v":4532},{"$f":"'D-Standardauslastung'!AB$9","v":4532},{"$f":"'D-Standardauslastung'!AC$9","v":4532},{"$f":"'D-Standardauslastung'!AD$9","v":4532},{"$f":"'D-Standardauslastung'!AE$9","v":4532},{"$f":"'D-Standardauslastung'!AF$9","v":4532}]
[87,{"$f":"'D-Standardauslastung'!C$10","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$10","v":"fh"},{"$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$10","v":2258.3528764765942},{"$f":"'D-Standardauslastung'!M$10","v":2316.6989503493969},{"$f":"'D-Standardauslastung'!N$10","v":2375.0450242222141},{"$f":"'D-Standardauslastung'!O$10","v":2433.3910980950168},{"$f":"'D-Standardauslastung'!P$10","v":2491.737171967834},{"$f":"'D-Standardauslastung'!Q$10","v":2491.737171967834},{"$f":"'D-Standardauslastung'!R$10","v":2491.737171967834},{"$f":"'D-Standardauslastung'!S$10","v":2187},{"$f":"'D-Standardauslastung'!T$10","v":2232},{"$f":"'D-Standardauslastung'!U$10","v":2274},{"$f":"'D-Standardauslastung'!V$10","v":2307},{"$f":"'D-Standardauslastung'!W$10","v":2343},{"$f":"'D-Standardauslastung'!X$10","v":2394.4},{"$f":"'D-Standardauslastung'!Y$10","v":2428.666666666667},{"$f":"'D-Standardauslastung'!Z$10","v":2453.1428571428573},{"$f":"'D-Standardauslastung'!AA$10","v":2471.5},{"$f":"'D-Standardauslastung'!AB$10","v":2485.7777777777778},{"$f":"'D-Standardauslastung'!AC$10","v":2497.1999999999998},{"$f":"'D-Standardauslastung'!AD$10","v":2506.5454545454545},{"$f":"'D-Standardauslastung'!AE$10","v":2514.3333333333335},{"$f":"'D-Standardauslastung'!AF$10","v":2600}]
[88,{"$f":"'D-Standardauslastung'!C$11","v":"Referenz"},{"$f":"'D-Standardauslastung'!D$11","v":"as/pl/fh"},{"$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$11","v":3462},{"$f":"'D-Standardauslastung'!M$11","v":3562},{"$f":"'D-Standardauslastung'!N$11","v":3662},{"$f":"'D-Standardauslastung'!O$11","v":3762},{"$f":"'D-Standardauslastung'!P$11","v":3862},{"$f":"'D-Standardauslastung'!Q$11","v":3962},{"$f":"'D-Standardauslastung'!R$11","v":4259},{"$f":"'D-Standardauslastung'!S$11","v":4252},{"$f":"'D-Standardauslastung'!T$11","v":4258},{"$f":"'D-Standardauslastung'!U$11","v":4276},{"$f":"'D-Standardauslastung'!V$11","v":4292},{"$f":"'D-Standardauslastung'!W$11","v":4394},{"$f":"'D-Standardauslastung'!X$11","v":4455.2},{"$f":"'D-Standardauslastung'!Y$11","v":4496},{"$f":"'D-Standardauslastung'!Z$11","v":4525.1428571428569},{"$f":"'D-Standardauslastung'!AA$11","v":4547},{"$f":"'D-Standardauslastung'!AB$11","v":4564},{"$f":"'D-Standardauslastung'!AC$11","v":4577.6000000000004},{"$f":"'D-Standardauslastung'!AD$11","v":4588.727272727273},{"$f":"'D-Standardauslastung'!AE$11","v":4598},{"$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$12","v":960},{"$f":"'D-Standardauslastung'!M$12","v":960},{"$f":"'D-Standardauslastung'!N$12","v":960},{"$f":"'D-Standardauslastung'!O$12","v":965},{"$f":"'D-Standardauslastung'!P$12","v":965},{"$f":"'D-Standardauslastung'!Q$12","v":965},{"$f":"'D-Standardauslastung'!R$12","v":965},{"$f":"'D-Standardauslastung'!S$12","v":886.06344148903997},{"$f":"'D-Standardauslastung'!T$12","v":885.98771711691347},{"$f":"'D-Standardauslastung'!U$12","v":900.97551335716719},{"$f":"'D-Standardauslastung'!V$12","v":914.5359764530657},{"$f":"'D-Standardauslastung'!W$12","v":913.49014666246626},{"$f":"'D-Standardauslastung'!X$12","v":918.82450356939012},{"$f":"'D-Standardauslastung'!Y$12","v":924.15886047631398},{"$f":"'D-Standardauslastung'!Z$12","v":929.49321738323783},{"$f":"'D-Standardauslastung'!AA$12","v":934.82757429016169},{"$f":"'D-Standardauslastung'!AB$12","v":940.16193119708555},{"$f":"'D-Standardauslastung'!AC$12","v":945.49628810400941},{"$f":"'D-Standardauslastung'!AD$12","v":950.83064501093327},{"$f":"'D-Standardauslastung'!AE$12","v":956.16500191785713},{"$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$6","v":"fh"},{"$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$6","v":6.378431},{"$f":"'D-Strommenge ges.'!S$6","v":6.1744319999999995},{"$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$7","v":"fh"},{"$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$7","v":1.2507809999999999},{"$f":"'D-Strommenge ges.'!S$7","v":1.40089},{"$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$8","v":"fh"},{"$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$8","v":40.206693999999999},{"$f":"'D-Strommenge ges.'!S$8","v":37.78369},{"$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$9","v":"fh"},{"$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$9","v":0.26771400000000001},{"$f":"'D-Strommenge ges.'!S$9","v":0.34750999999999999},{"$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$10","v":"fh"},{"$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$10","v":101.185739},{"$f":"'D-Strommenge ges.'!S$10","v":104.914812},{"$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$11","v":"fh"},{"$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$11","v":29.638939999999998},{"$f":"'D-Strommenge ges.'!S$11","v":30.205085999999998},{"$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$12","v":"fh"},{"$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$12","v":49.344335000000001},{"$f":"'D-Strommenge ges.'!S$12","v":58.103859999999997},{"$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},110.32713299999998,113.51865999999998,134.44289299999997,149.23655299999999,160.48758199999997,176.427021,187.22620899999998,203.875407,217.00349199999999,225.61901599999999,228.27263399999998,238.93027999999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":"fh"},{"$f":"'D-Strommenge FV+DM'!E6","v":"ÜNB Jahresprognose"},"Wasser",{"$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},{"$f":"'D-Strommenge FV+DM'!R6","v":2.250448},{"$f":"'D-Strommenge FV+DM'!S6","v":2.0937030000000001},{"$f":"'D-Strommenge FV+DM'!T6","v":0},{"$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"},{"$f":"'D-Strommenge FV+DM'!D7","v":"fh"},{"$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":0.12540099999999998},{"$f":"'D-Strommenge FV+DM'!S7","v":0.116991},{"$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":"fh"},{"$f":"'D-Strommenge FV+DM'!E8","v":"ÜNB Jahresprognose"},"Biomasse",{"$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},{"$f":"'D-Strommenge FV+DM'!R8","v":6.6323159999999994},{"$f":"'D-Strommenge FV+DM'!S8","v":5.1455299999999999},{"$f":"'D-Strommenge FV+DM'!T8","v":0},{"$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"},{"$f":"'D-Strommenge FV+DM'!D9","v":"fh"},{"$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":1.1445E-2},{"$f":"'D-Strommenge FV+DM'!S9","v":1.609E-2},{"$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":"fh"},{"$f":"'D-Strommenge FV+DM'!E10","v":"ÜNB Jahresprognose"},"Wind Onshore",{"$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},{"$f":"'D-Strommenge FV+DM'!R10","v":2.3290289999999998},{"$f":"'D-Strommenge FV+DM'!S10","v":2.3377460000000001},{"$f":"'D-Strommenge FV+DM'!T10","v":0},{"$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"},{"$f":"'D-Strommenge FV+DM'!D11","v":"fh"},{"$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":"fh"},{"$f":"'D-Strommenge FV+DM'!E12","v":"ÜNB Jahresprognose"},"Solar",{"$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},{"$f":"'D-Strommenge FV+DM'!R12","v":28.536632999999998},{"$f":"'D-Strommenge FV+DM'!S12","v":30.851247999999998},{"$f":"'D-Strommenge FV+DM'!T12","v":0},{"$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},97.995103,91.857405,51.181635999999997,53.922270999999995,50.460008999999999,50.091735999999997,46.269690999999995,45.851169999999996,42.527541999999997,41.198281000000001,39.885272000000001,40.561307999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,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},{"$f":"'D-Strommenge FV+DM'!R19","v":3.3938739999999998},{"$f":"'D-Strommenge FV+DM'!S19","v":3.557871},{"$f":"'D-Strommenge FV+DM'!T19","v":0},{"$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":0.72676399999999997},{"$f":"'D-Strommenge FV+DM'!S20","v":0.75646199999999997},{"$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},{"$f":"'D-Strommenge FV+DM'!R21","v":33.524949999999997},{"$f":"'D-Strommenge FV+DM'!S21","v":31.759048999999997},{"$f":"'D-Strommenge FV+DM'!T21","v":0},{"$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":0.20272599999999999},{"$f":"'D-Strommenge FV+DM'!S22","v":0.33141999999999999},{"$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},{"$f":"'D-Strommenge FV+DM'!R23","v":97.184866999999997},{"$f":"'D-Strommenge FV+DM'!S23","v":94.650686999999991},{"$f":"'D-Strommenge FV+DM'!T23","v":0},{"$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":29.638939999999998},{"$f":"'D-Strommenge FV+DM'!S24","v":30.205085999999998},{"$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},{"$f":"'D-Strommenge FV+DM'!R25","v":15.710374999999999},{"$f":"'D-Strommenge FV+DM'!S25","v":19.976932999999999},{"$f":"'D-Strommenge FV+DM'!T25","v":0},{"$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},0,16.897498000000002,78.998573999999991,89.173276999999999,108.018879,123.77357299999998,138.68106700000001,154.65172399999997,169.864789,179.51534899999999,180.38249599999997,181.23750799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,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$12","v":"dr"},{"$f":"'D-Anteil Eigenverbrauch EE neu'!E$12","v":"9%"},"Solar",{"$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$12","v":6.7386075190170966E-2},{"$f":"'D-Anteil Eigenverbrauch EE neu'!S$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!T$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!U$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!V$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!W$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!X$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Y$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!Z$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AA$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AB$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AC$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AD$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AE$12","v":0.09},{"$f":"'D-Anteil Eigenverbrauch EE neu'!AF$12","v":0.09}]
[119]
[120,null,null,null,"Mittlerer Vergütungssatz für historische Jahre und das aktuelle (nominal) [Euro/MWh]"]
[121,{"$f":"'D-Mittlerer Vergütungssatz'!C$6","v":"Historisch"},{"$f":"'D-Mittlerer Vergütungssatz'!D$6","v":"fh"},{"$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$6","v":96.066608000039679},{"$f":"'D-Mittlerer Vergütungssatz'!S$6","v":95.834356765035722},{"$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$7","v":"fh"},{"$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$7","v":71.292092493824555},{"$f":"'D-Mittlerer Vergütungssatz'!S$7","v":71.350290170163703},{"$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$8","v":"fh"},{"$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$8","v":197.60807852307477},{"$f":"'D-Mittlerer Vergütungssatz'!S$8","v":198.36353041718752},{"$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$9","v":"fh"},{"$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$9","v":248.65452372169901},{"$f":"'D-Mittlerer Vergütungssatz'!S$9","v":248.63639031970303},{"$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$10","v":"fh"},{"$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$10","v":87.658156173485565},{"$f":"'D-Mittlerer Vergütungssatz'!S$10","v":84.023582564737382},{"$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$11","v":"fh"},{"$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$11","v":185.38314339176773},{"$f":"'D-Mittlerer Vergütungssatz'!S$11","v":181.81112386172316},{"$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$12","v":"fh"},{"$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$12","v":249.07864310282855},{"$f":"'D-Mittlerer Vergütungssatz'!S$12","v":235.80434786757371},{"$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$12","v":"fh"},{"$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},{"$f":"'D-Vergütung Eigenverbrauch'!R12","v":28.583544616898731},{"$f":"'D-Vergütung Eigenverbrauch'!S12","v":25.519445424469026},{"$f":"'D-Vergütung Eigenverbrauch'!T12","v":0},{"$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":1.1078400000000002E-2},{"$f":"MOD_Absenkung_Wind_offshore!R11","v":4.4313600000000002E-2},{"$f":"MOD_Absenkung_Wind_offshore!S11","v":0.11161488},{"$f":"MOD_Absenkung_Wind_offshore!T11","v":0.46044600000000008},{"$f":"MOD_Absenkung_Wind_offshore!U11","v":0.67981231999999991},{"$f":"MOD_Absenkung_Wind_offshore!V11","v":1.0749052700000001},{"$f":"MOD_Absenkung_Wind_offshore!W11","v":2.0292228799999998},{"$f":"MOD_Absenkung_Wind_offshore!X11","v":2.3851913499999995},{"$f":"MOD_Absenkung_Wind_offshore!Y11","v":2.9132883699999996},{"$f":"MOD_Absenkung_Wind_offshore!Z11","v":2.9132883699999996},{"$f":"MOD_Absenkung_Wind_offshore!AA11","v":2.89537252},{"$f":"MOD_Absenkung_Wind_offshore!AB11","v":2.8523744799999999},{"$f":"MOD_Absenkung_Wind_offshore!AC11","v":2.8094456799999996},{"$f":"MOD_Absenkung_Wind_offshore!AD11","v":3.0890996199999998},{"$f":"MOD_Absenkung_Wind_offshore!AE11","v":3.3104778599999998},"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$5,Q7,Q7*Q26)","v":40.74},{"$f":"IF(ControlPanel!$D$59>R$5,R7,R7*R26)","v":78.400000000000006},{"$f":"IF(ControlPanel!$D$59>S$5,S7,S7*S26)","v":87.52},{"$f":"IF(ControlPanel!$D$59>T$5,T7,T7*T26)","v":72.53},{"$f":"IF(ControlPanel!$D$59>U$5,U7,U7*U26)","v":71.599999999999994},{"$f":"IF(ControlPanel!$D$59>V$5,V7,V7*V26)","v":70.62},{"$f":"IF(ControlPanel!$D$59>W$5,W7,W7*W26)","v":70.350000000000009},{"$f":"IF(ControlPanel!$D$59>X$5,X7,X7*X26)","v":69.61},{"$f":"IF(ControlPanel!$D$59>Y$5,Y7,Y7*Y26)","v":68.930000000000007},{"$f":"IF(ControlPanel!$D$59>Z$5,Z7,Z7*Z26)","v":68.58},{"$f":"IF(ControlPanel!$D$59>AA$5,AA7,AA7*AA26)","v":68.17},{"$f":"IF(ControlPanel!$D$59>AB$5,AB7,AB7*AB26)","v":67.377499999999998},{"$f":"IF(ControlPanel!$D$59>AC$5,AC7,AC7*AC26)","v":66.585000000000008},{"$f":"IF(ControlPanel!$D$59>AD$5,AD7,AD7*AD26)","v":65.792500000000004},{"$f":"IF(ControlPanel!$D$59>AE$5,AE7,AE7*AE26)","v":65},"v2.1.14","v2.1.14",null,null,"für Prognosejahre werden hier die realen Input-Daten in nominale Werte umgerechnet. Für historische Jahre sind die Input-Daten bereits nominal."]
[163,null,null,null,"vermiedene Netzentgelte (nominal) [Euro/MWh]",{"$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$5,Q23,Q23*Q26)","v":7.1727090185728217},{"$f":"IF(ControlPanel!$D$59>R$5,R23,R23*R26)","v":6.2705314571955393},{"$f":"IF(ControlPanel!$D$59>S$5,S23,S23*S26)","v":6.3645894290534715},{"$f":"IF(ControlPanel!$D$59>T$5,T23,T23*T26)","v":6.4600582704892728},{"$f":"IF(ControlPanel!$D$59>U$5,U23,U23*U26)","v":6.5569591445466111},{"$f":"IF(ControlPanel!$D$59>V$5,V23,V23*V26)","v":6.6553135317148095},{"$f":"IF(ControlPanel!$D$59>W$5,W23,W23*W26)","v":6.7551432346905305},{"$f":"IF(ControlPanel!$D$59>X$5,X23,X23*X26)","v":6.8564703832108869},{"$f":"IF(ControlPanel!$D$59>Y$5,Y23,Y23*Y26)","v":6.9593174389590491},{"$f":"IF(ControlPanel!$D$59>Z$5,Z23,Z23*Z26)","v":7.0637072005434343},{"$f":"IF(ControlPanel!$D$59>AA$5,AA23,AA23*AA26)","v":7.1696628085515854},{"$f":"IF(ControlPanel!$D$59>AB$5,AB23,AB23*AB26)","v":7.2772077506798585},{"$f":"IF(ControlPanel!$D$59>AC$5,AC23,AC23*AC26)","v":7.3863658669400554},{"$f":"IF(ControlPanel!$D$59>AD$5,AD23,AD23*AD26)","v":7.497161354944156},{"$f":"IF(ControlPanel!$D$59>AE$5,AE23,AE23*AE26)","v":7.6096187752683173},"v2.1.14","v2.1.14",null,null,"für Prognosejahre werden hier die realen Input-Daten in nominale Werte umgerechnet. Für historische Jahre sind die Input-Daten bereits nominal."]
[164,null,null,null,"sonstige Kosten (nominal) [Mrd. Euro]",{"$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$5,Q24,Q24*Q26)","v":5.9920528000000001E-2},{"$f":"IF(ControlPanel!$D$59>R$5,R24,R24*R26)","v":0.10050276386000001},{"$f":"IF(ControlPanel!$D$59>S$5,S24,S24*S26)","v":0.10201030531790001},{"$f":"IF(ControlPanel!$D$59>T$5,T24,T24*T26)","v":0.10354045989766848},{"$f":"IF(ControlPanel!$D$59>U$5,U24,U24*U26)","v":0.10509356679613351},{"$f":"IF(ControlPanel!$D$59>V$5,V24,V24*V26)","v":0.10666997029807548},{"$f":"IF(ControlPanel!$D$59>W$5,W24,W24*W26)","v":0.1082700198525466},{"$f":"IF(ControlPanel!$D$59>X$5,X24,X24*X26)","v":0.10989407015033478},{"$f":"IF(ControlPanel!$D$59>Y$5,Y24,Y24*Y26)","v":0.11154248120258979},{"$f":"IF(ControlPanel!$D$59>Z$5,Z24,Z24*Z26)","v":0.11321561842062862},{"$f":"IF(ControlPanel!$D$59>AA$5,AA24,AA24*AA26)","v":0.11491385269693803},{"$f":"IF(ControlPanel!$D$59>AB$5,AB24,AB24*AB26)","v":0.1166375604873921},{"$f":"IF(ControlPanel!$D$59>AC$5,AC24,AC24*AC26)","v":0.11838712389470296},{"$f":"IF(ControlPanel!$D$59>AD$5,AD24,AD24*AD26)","v":0.12016293075312351},{"$f":"IF(ControlPanel!$D$59>AE$5,AE24,AE24*AE26)","v":0.12196537471442034},"v2.1.14","v2.1.14",null,null,"für Prognosejahre werden hier die realen Input-Daten in nominale Werte umgerechnet. Für historische Jahre sind die Input-Daten bereits nominal."]
[165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.14"]
[166,null,null,null,"Nicht privilegierter Letztverbrauch [TWh]",{"$f":"F11-F12-F13-F14-F15-F16-F254-F264","v":400.59500000000003},383.14973227999997,386.50834199999997,383.25856100000004,370.260447,350.72573712000002,355.8609206000001,342.7521021199999,343.49791497249993,344.26749819460247,344.07288462324232,331.62972795561251,333.98179361441754,334.82423049120968,330.33941553382203,326.47257729939474,323.81742528908472,345.3913933110569,367.19992462821301,389.14440328027115,411.24882806471254,433.35770218593228,455.47168616129227,477.34754447228744,499.14528744982846,520.83795517456952,{"$f":"AF11-AF12-AF13-AF14-AF15-AF16","v":0},{"$f":"AG11-AG12-AG13-AG14-AG15-AG16","v":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]",{"$f":"F185+F12*F17*(1-F18)+(F14+F264)*F20+(F13+F254)*F19+F15*F21+F16","v":402.25284446249094},408.87208014203219,394.00662147013094,386.47679895771228,378.4571300677564,358.53018128399998,363.98592839000008,350.92794580606778,352.57687630193504,354.66726129538745,355.83902681963139,344.3843929356766,350.43121045918406,351.65670871715338,347.89191503554167,344.58420735144824,342.53824657393028,364.34117677239362,386.2774378443678,408.35038565683288,430.58401900727017,452.8228411000747,475.06751245260841,497.0747975463662,519.00470671225878,540.82948305669095,"v2.1.4",null,null,null,"Für Umlageberechnung anzulegender Letztverbrauch= \n NPL \n+ privilegierter Letzverbrauch * Anteil an Umlage für privilegierten Letztverbrauch * (1-Faktor für zusätzliche Privilegierungsmechanismen)\n+ (Eigenverbrauch KWK neu + Eigenverbrauch PV neu)* Umlageanteil KWK und EE neu\n+ Eigenverbrauch fossile nicht-KWK neu * Umlageanteil fossile nicht-KWK neu\n+ Strommenge Grünstromprivileg "]
[168]
[169,null,null,null,"Jährliches Ausscheiden aus EEG [GW/a]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.29",null,null,"bis 2014: Daten aus D-Rückbau vor 2015 nehmen"]
[170,null,null,null,"Wasser",{"$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$5)))","v":0},{"$f":"IF(2015>G$5,'D-Rückbau vor 2015'!H8,IF(G$5<2035,F67-G67,OFFSET(G58,0,2015-G$5)))","v":0},{"$f":"IF(2015>H$5,'D-Rückbau vor 2015'!I8,IF(H$5<2035,G67-H67,OFFSET(H58,0,2015-H$5)))","v":0},{"$f":"IF(2015>I$5,'D-Rückbau vor 2015'!J8,IF(I$5<2035,H67-I67,OFFSET(I58,0,2015-I$5)))","v":0},{"$f":"IF(2015>J$5,'D-Rückbau vor 2015'!K8,IF(J$5<2035,I67-J67,OFFSET(J58,0,2015-J$5)))","v":0},{"$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$5)))","v":0.17581077000000001},{"$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$5)))","v":0.23461600000000002},"v3.0.9","v2.1.29"]
[173,null,null,null,"Geothermie",{"$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$5)))","v":0.27600000000000002},{"$f":"IF(2015>G$5,'D-Rückbau vor 2015'!H10,IF(G$5<2035,F69-G69,OFFSET(G60,0,2015-G$5)))","v":0.39100000000000001},{"$f":"IF(2015>H$5,'D-Rückbau vor 2015'!I10,IF(H$5<2035,G69-H69,OFFSET(H60,0,2015-H$5)))","v":0.222},{"$f":"IF(2015>I$5,'D-Rückbau vor 2015'!J10,IF(I$5<2035,H69-I69,OFFSET(I60,0,2015-I$5)))","v":0.73799999999999999},{"$f":"IF(2015>J$5,'D-Rückbau vor 2015'!K10,IF(J$5<2035,I69-J69,OFFSET(J60,0,2015-J$5)))","v":0},{"$f":"IF(2015>K$5,'D-Rückbau vor 2015'!L10,IF(K$5<2035,J69-K69,OFFSET(K60,0,2015-K$5)))","v":0.11143051999999898},{"$f":"IF(2015>L$5,'D-Rückbau vor 2015'!M10,IF(L$5<2035,K69-L69,OFFSET(L60,0,2015-L$5)))","v":0.34400000000000119},{"$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$5)))","v":3.7872080000000001},"v3.0.9","v2.1.29"]
[175,null,null,null,"Wind Offshore",{"$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$5)))","v":3.180000000000005E-2},{"$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$5)))","v":2.2890000000000001},"v3.0.9","v2.1.29"]
[176,null,null,null,"Solar",{"$f":"IF(2015>F$5,'D-Rückbau vor 2015'!G12,IF(F$5<2035,E71-F71,OFFSET(F62,0,2015-F$5)))","v":0},{"$f":"IF(2015>G$5,'D-Rückbau vor 2015'!H12,IF(G$5<2035,F71-G71,OFFSET(G62,0,2015-G$5)))","v":0},{"$f":"IF(2015>H$5,'D-Rückbau vor 2015'!I12,IF(H$5<2035,G71-H71,OFFSET(H62,0,2015-H$5)))","v":0},{"$f":"IF(2015>I$5,'D-Rückbau vor 2015'!J12,IF(I$5<2035,H71-I71,OFFSET(I62,0,2015-I$5)))","v":0},{"$f":"IF(2015>J$5,'D-Rückbau vor 2015'!K12,IF(J$5<2035,I71-J71,OFFSET(J62,0,2015-J$5)))","v":0},{"$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$5)))","v":0.12397249399993626},{"$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$5)))","v":1.3240000000000001},"v3.0.9","v2.1.29"]
[177,null,null,null,"Gesamt",{"$f":"SUM(F189:F195)","v":0.29954600000000031},0.41271489999999988,0.24362649999999988,0.75830080000000011,2.0872300000000066E-2,0.11143051999999898,0.34400000000000119,0.39999999999999858,0.5,0.60000000000000142,0.69999999999999574,2.2832265739999396,2.9435832899999985,3.3633747999999977,3.1701879000000019,3.3489245900000011,3.4480010599999984,3.9309709799999992,3.592004726000007,3.1143875099999985,7.7493423800000141,9.7968977800000321,11.123991130000006,9.7373984600000227,6.784756799999986,7.971430784999999,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",{"$f":"F56-F189","v":9.8999999999999977E-2},7.2999999999999954E-2,3.6999999999999922E-2,6.1000000000000165E-2,-1.2535300000000138E-2,0.2908247849999997,2.1633774999999821E-2,5.4000000000000003E-3,1.4999999999999999E-2,1.7000000000000001E-2,1.2999999999999999E-2,1.4E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,-9.9877629999999842E-2,-8.0348190000000166E-2,-6.2427749999999796E-2,-3.5525350000000247E-2,-9.6907339999999911E-2,-0.27982478499999969,"v2.1.29","v2.1.6"]
[181,null,null,null,"Gas",{"$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,-0.17575019999999991,-5.1137000000000002E-2,-6.0801000000000008E-2,-7.6015000000000013E-2,-6.4497299999999994E-2,-1.1716999999999997E-2,1.4639999999999983E-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",{"$f":"F58-F191","v":0.41799999999999998},0.86586812999999996,0.32809184000000102,0.67685502999999902,0.21741000000000099,0.23461600000000002,0.22497200000000001,0.30678699999999998,0.42751108100000101,0.33253365899999998,0.17599999999999999,-5.1810770000000006E-2,0.17876619999999832,0.22675084000000112,0.13504164999999979,-0.20550698999999994,-0.32873850000000004,-0.64800203000000089,-0.4404923999999994,-0.15727639999999993,-0.25520799999999938,-0.43709159999999975,-0.85617406000000029,-0.13386470000000006,-5.6353910000000063E-2,-3.4616000000000008E-2,"v2.1.29","v2.1.6"]
[183,null,null,null,"Geothermie",{"$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-3,8.9999999999999993E-3,0.03,3.4000000000000002E-2,3.7999999999999999E-2,4.0780000000000004E-2,4.4999999999999998E-2,0.01,6.9999999999999975E-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",{"$f":"F60-F193","v":1.1357969999999999},1.4802979999999999,2.1865290000000002,2.2585709999999999,4.6522969999999999,3.6757774800000012,4.1014029999999995,5.1017450000000011,1.9031500000000001,0.89999999999999858,0.80000000000000426,-0.30579311000000331,-0.5936737999999977,-0.55020309000000012,-0.21786799999999928,0.44622899999999888,0.68595649999999964,0.27016200000000268,0.81375379999999709,1.7281359999999992,-0.19933991999999989,1.0733403500000005,0.62351773999999871,7.8875470000000725E-2,-0.53243178999999952,-1.2872080000000001,"v2.1.29","v2.1.6"]
[185,null,null,null,"Wind Offshore",{"$f":"F61-F194","v":4.4999999999999998E-2},0.108,0.08,0.24,0.48599999999999999,2.2890000000000001,0.86899999999999999,1.254,0.98699999999999999,1.135,0.219,0,0.34200000000000003,0.749,1.1259999999999999,0.9,0.95799999999999996,0.95799999999999996,0.95799999999999996,0.95799999999999996,0.92619999999999991,0.91299999999999992,0.84970000000000001,0.878,0.71799999999999997,-1.3310000000000002,"v2.1.29","v2.1.6"]
[186,null,null,null,"Solar",{"$f":"F62-F195","v":7.44},7.91,8.1609999999999996,2.633,1.19,1.3240000000000001,1.4550000000000001,1.6140000000000001,2.8650000000000002,3.8889999999999998,4.8010000000000002,5.2900275060000634,6.2263613100000006,8.2197784500000015,7.9865534499999971,7.1099706999999999,6.9073979400000018,2.1554050499999988,1.7462488739999955,1.0204568900000019,-1.4384598400000144,-4.5938763400000333,-5.0003900600000044,-3.8422938800000237,-0.1356207599999868,1.6759999999999999,"v2.1.29","v2.1.6"]
[187,null,null,null,"Gesamt",{"$f":"SUM(F199:F205)","v":9.1447970000000005},10.447166129999999,10.804420840000001,5.8817460299999995,6.5285647000000004,7.860000265,6.6810927749999989,8.2856320000000014,6.2086610810000016,6.2795336589999984,6.0160000000000045,4.77967342600006,6.1433167100000015,8.6295252000000033,9.0027120999999966,8.2379754099999989,8.2668989400000008,2.7580290200000004,3.0969952739999931,3.5746124900000011,-1.0603423800000136,-3.1078977800000329,-4.4349911300000056,-3.0483984600000231,-9.575679999998632E-2,-1.2824307850000001,"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},1.4471100000000003,1.5081100000000005,1.4955747000000004,1.786399485,1.8080332599999998,1.8134332599999998,1.8284332599999997,1.8454332599999996,1.8584332599999995,1.8724332599999995,1.8834332599999994,1.8944332599999993,1.9054332599999992,1.9164332599999991,1.927433259999999,1.9384332599999989,1.9494332599999988,1.9604332599999987,1.8605556299999988,1.7802074399999985,1.7177796899999986,1.6822543399999983,1.5853469999999983,1.3055222149999985,"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},0.57543599999999995,0.57643599999999995,0.56809900000000002,0.6138809999999999,0.61796499999999988,0.61966499999999991,0.62566499999999992,0.62766499999999992,0.62966499999999992,0.45391480000000001,0.40277780000000002,0.34197680000000003,0.26596180000000003,0.20146450000000005,0.18974750000000004,0.19121150000000003,0.19269650000000002,0.19699250000000001,0.19748551000000003,0.20456351000000003,0.20534651000000004,0.21355651000000003,0.22242851000000002,0.18664651000000021,"v2.1.29",null,null,null,"für Kapazitäten in 2009 werden Daten aus D-Kapazität 2009 verwendet"]
[192,null,null,null,"Biomasse",{"$f":"'D-Kapazitäten 2009'!G8+F58","v":4.7110000000000003},{"$f":"F211+G201","v":5.5768681300000003},5.9049599700000011,6.5818149999999997,6.7992250000000007,7.0338410000000007,7.2588130000000008,7.5656000000000008,7.9931110810000021,8.3256447400000013,8.5016447400000015,8.449833970000002,8.6286001700000003,8.8553510100000015,8.9903926600000013,8.7848856700000013,8.4561471700000013,7.8081451400000006,7.3676527400000014,7.2103763400000016,6.9551683400000019,6.5180767400000024,5.6619026800000025,5.5280379800000023,5.471684070000002,5.4370680700000023,"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-2,6.4000000000000001E-2,9.4E-2,0.128,0.16600000000000001,0.20678000000000002,0.25178,0.26178000000000001,0.26878000000000002,0.27878000000000003,0.28463000000000005,0.29463000000000006,0.30463000000000007,0.30283000000000004,0.30151500000000003,0.31151500000000004,"v2.1.29",null,null,null,"für Kapazitäten in 2009 werden Daten aus D-Kapazität 2009 verwendet"]
[194,null,null,null,"Wind Onshore",{"$f":"'D-Kapazitäten 2009'!G10+F60","v":27.043797000000001},{"$f":"F213+G203","v":28.524095000000003},30.710624000000003,32.969194999999999,37.621491999999996,41.297269479999997,45.398672479999995,50.500417479999996,52.403567479999992,53.303567479999991,54.103567479999995,53.797774369999992,53.204100569999994,52.653897479999998,52.436029480000002,52.882258480000004,53.568214980000008,53.838376980000007,54.652130780000007,56.380266780000007,56.180926860000007,57.254267210000009,57.877784950000006,57.956660420000006,57.424228630000009,56.137020630000009,"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},0.26800000000000002,0.50800000000000001,0.99399999999999999,3.2830000000000004,4.1520000000000001,5.4060000000000006,6.3930000000000007,7.5280000000000005,7.7470000000000008,7.7470000000000008,8.0890000000000004,8.838000000000001,9.9640000000000004,10.864000000000001,11.822000000000001,12.780000000000001,13.738000000000001,14.696000000000002,15.622200000000001,16.5352,17.384899999999998,18.262899999999998,18.980899999999998,17.649899999999999,"v2.1.29",null,null,null,"für Kapazitäten in 2009 werden Daten aus D-Kapazität 2009 verwendet"]
[196,null,null,null,"Solar",{"$f":"'D-Kapazitäten 2009'!G12+F62","v":18.006},{"$f":"F215+G205","v":25.916},34.076999999999998,36.71,37.9,39.223999999999997,40.678999999999995,42.292999999999992,45.157999999999994,49.046999999999997,53.847999999999999,59.138027506000064,65.364388816000059,73.584167266000065,81.570720716000068,88.680691416000073,95.588089356000069,97.743494406000067,99.489743280000056,100.51020017000006,99.07174033000004,94.477863990000003,89.477473930000002,85.635180049999974,85.499559289999993,87.175559289999995,"v2.1.29",null,null,null,"für Kapazitäten in 2009 werden Daten aus D-Kapazität 2009 verwendet"]
[197,null,null,null,"Gesamt",{"$f":"SUM(F209:F215)","v":51.750492999999999},{"$f":"SUM(G209:G215)","v":62.197659130000005},73.002079970000011,78.883825999999999,85.412390700000003,93.272390965,99.953483739999996,108.23911573999999,114.44777682099999,120.72731048,126.74331047999999,131.52298390600006,137.66630061600006,146.29582581600008,155.29853791600007,163.53651332600009,171.80341226600007,174.56144128600008,177.65843656000007,181.23304905000006,180.17270667000005,177.06480889000002,172.62981776000001,169.58141929999999,169.48566249999999,168.20323171500002,"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($K56:K56),0)","v":3956},{"$f":"IF(SUM($K56:L56)>0,SUMPRODUCT($K56:L56,$K92:L92)/SUM($K56:L56),0)","v":3956},{"$f":"IF(SUM($K56:M56)>0,SUMPRODUCT($K56:M56,$K92:M92)/SUM($K56:M56),0)","v":3955.9999999999995},{"$f":"IF(SUM($K56:N56)>0,SUMPRODUCT($K56:N56,$K92:N92)/SUM($K56:N56),0)","v":3955.9999999999991},{"$f":"IF(SUM($K56:O56)>0,SUMPRODUCT($K56:O56,$K92:O92)/SUM($K56:O56),0)","v":3955.9999999999991},{"$f":"IF(SUM($K56:P56)>0,SUMPRODUCT($K56:P56,$K92:P92)/SUM($K56:P56),0)","v":3955.9999999999986},{"$f":"IF(SUM($K56:Q56)>0,SUMPRODUCT($K56:Q56,$K92:Q92)/SUM($K56:Q56),0)","v":3955.7771047047449},{"$f":"IF(SUM($K56:R56)>0,SUMPRODUCT($K56:R56,$K92:R92)/SUM($K56:R56),0)","v":3950.3381422341158},{"$f":"IF(SUM($K56:S56)>0,SUMPRODUCT($K56:S56,$K92:S92)/SUM($K56:S56),0)","v":3945.2819148722774},{"$f":"IF(SUM($K56:T56)>0,SUMPRODUCT($K56:T56,$K92:T92)/SUM($K56:T56),0)","v":3940.5507679527282},{"$f":"IF(SUM($K56:U56)>0,SUMPRODUCT($K56:U56,$K92:U92)/SUM($K56:U56),0)","v":3936.1453485940719},{"$f":"IF(SUM($K56:V56)>0,SUMPRODUCT($K56:V56,$K92:V92)/SUM($K56:V56),0)","v":3932.0152953781881},{"$f":"IF(SUM($K56:W56)>0,SUMPRODUCT($K56:W56,$K92:W92)/SUM($K56:W56),0)","v":3928.0904118913245},{"$f":"IF(SUM($K56:X56)>0,SUMPRODUCT($K56:X56,$K92:X92)/SUM($K56:X56),0)","v":3924.3557802677528},{"$f":"IF(SUM($K56:Y56)>0,SUMPRODUCT($K56:Y56,$K92:Y92)/SUM($K56:Y56),0)","v":3920.7978946542335},{"$f":"IF(SUM($K56:Z56)>0,SUMPRODUCT($K56:Z56,$K92:Z92)/SUM($K56:Z56),0)","v":3917.404498008817},{"$f":"IF(SUM($K56:AA56)>0,SUMPRODUCT($K56:AA56,$K92:AA92)/SUM($K56:AA56),0)","v":3914.1644410236891},{"$f":"IF(SUM($K56:AB56)>0,SUMPRODUCT($K56:AB56,$K92:AB92)/SUM($K56:AB56),0)","v":3911.0675597502996},{"$f":"IF(SUM($K56:AC56)>0,SUMPRODUCT($K56:AC56,$K92:AC92)/SUM($K56:AC56),0)","v":3908.1045690967608},{"$f":"IF(SUM($K56:AD56)>0,SUMPRODUCT($K56:AD56,$K92:AD92)/SUM($K56:AD56),0)","v":3905.2669698465638},{"$f":"IF(SUM($K56:AE56)>0,SUMPRODUCT($K56:AE56,$K92:AE92)/SUM($K56:AE56),0)","v":3902.5469672373715},null,"v2.1.30"]
[201,null,null,null,"Gas",null,null,null,null,null,{"$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":3087.1230443797072},{"$f":"IF(SUM($K57:R57)>0,SUMPRODUCT($K57:R57,$K93:R93)/SUM($K57:R57),0)","v":3109.0069934614708},{"$f":"IF(SUM($K57:S57)>0,SUMPRODUCT($K57:S57,$K93:S93)/SUM($K57:S57),0)","v":3125.4765728054695},{"$f":"IF(SUM($K57:T57)>0,SUMPRODUCT($K57:T57,$K93:T93)/SUM($K57:T57),0)","v":3140.6822803562854},{"$f":"IF(SUM($K57:U57)>0,SUMPRODUCT($K57:U57,$K93:U93)/SUM($K57:U57),0)","v":3175.1736715389129},{"$f":"IF(SUM($K57:V57)>0,SUMPRODUCT($K57:V57,$K93:V93)/SUM($K57:V57),0)","v":3209.7344175857947},{"$f":"IF(SUM($K57:W57)>0,SUMPRODUCT($K57:W57,$K93:W93)/SUM($K57:W57),0)","v":3365.5429465436096},{"$f":"IF(SUM($K57:X57)>0,SUMPRODUCT($K57:X57,$K93:X93)/SUM($K57:X57),0)","v":3487.8320105448133},{"$f":"IF(SUM($K57:Y57)>0,SUMPRODUCT($K57:Y57,$K93:Y93)/SUM($K57:Y57),0)","v":3586.3677843334799},{"$f":"IF(SUM($K57:Z57)>0,SUMPRODUCT($K57:Z57,$K93:Z93)/SUM($K57:Z57),0)","v":3667.4583491586236},{"$f":"IF(SUM($K57:AA57)>0,SUMPRODUCT($K57:AA57,$K93:AA93)/SUM($K57:AA57),0)","v":3735.3598105201854},{"$f":"IF(SUM($K57:AB57)>0,SUMPRODUCT($K57:AB57,$K93:AB93)/SUM($K57:AB57),0)","v":3793.0479148789691},{"$f":"IF(SUM($K57:AC57)>0,SUMPRODUCT($K57:AC57,$K93:AC93)/SUM($K57:AC57),0)","v":3842.6658341085922},{"$f":"IF(SUM($K57:AD57)>0,SUMPRODUCT($K57:AD57,$K93:AD93)/SUM($K57:AD57),0)","v":3885.7963091702791},{"$f":"IF(SUM($K57:AE57)>0,SUMPRODUCT($K57:AE57,$K93:AE93)/SUM($K57:AE57),0)","v":3923.63359730197},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($K58:K58),0)","v":5605},{"$f":"IF(SUM($K58:L58)>0,SUMPRODUCT($K58:L58,$K94:L94)/SUM($K58:L58),0)","v":4819.3396694430667},{"$f":"IF(SUM($K58:M58)>0,SUMPRODUCT($K58:M58,$K94:M94)/SUM($K58:M58),0)","v":4491.3504224433209},{"$f":"IF(SUM($K58:N58)>0,SUMPRODUCT($K58:N58,$K94:N94)/SUM($K58:N58),0)","v":4315.4058716260388},{"$f":"IF(SUM($K58:O58)>0,SUMPRODUCT($K58:O58,$K94:O94)/SUM($K58:O58),0)","v":4246.6940580839182},{"$f":"IF(SUM($K58:P58)>0,SUMPRODUCT($K58:P58,$K94:P94)/SUM($K58:P58),0)","v":4221.1902688581367},{"$f":"IF(SUM($K58:Q58)>0,SUMPRODUCT($K58:Q58,$K94:Q94)/SUM($K58:Q58),0)","v":4206.1731330170578},{"$f":"IF(SUM($K58:R58)>0,SUMPRODUCT($K58:R58,$K94:R94)/SUM($K58:R58),0)","v":4248.1411423788868},{"$f":"IF(SUM($K58:S58)>0,SUMPRODUCT($K58:S58,$K94:S94)/SUM($K58:S58),0)","v":4244.6808506483394},{"$f":"IF(SUM($K58:T58)>0,SUMPRODUCT($K58:T58,$K94:T94)/SUM($K58:T58),0)","v":4215.1343968186811},{"$f":"IF(SUM($K58:U58)>0,SUMPRODUCT($K58:U58,$K94:U94)/SUM($K58:U58),0)","v":4169.333820225349},{"$f":"IF(SUM($K58:V58)>0,SUMPRODUCT($K58:V58,$K94:V94)/SUM($K58:V58),0)","v":4112.868425186346},{"$f":"IF(SUM($K58:W58)>0,SUMPRODUCT($K58:W58,$K94:W94)/SUM($K58:W58),0)","v":4107.0224704450284},{"$f":"IF(SUM($K58:X58)>0,SUMPRODUCT($K58:X58,$K94:X94)/SUM($K58:X58),0)","v":4101.7522705003648},{"$f":"IF(SUM($K58:Y58)>0,SUMPRODUCT($K58:Y58,$K94:Y94)/SUM($K58:Y58),0)","v":4096.9767601442609},{"$f":"IF(SUM($K58:Z58)>0,SUMPRODUCT($K58:Z58,$K94:Z94)/SUM($K58:Z58),0)","v":4092.6294103858518},{"$f":"IF(SUM($K58:AA58)>0,SUMPRODUCT($K58:AA58,$K94:AA94)/SUM($K58:AA58),0)","v":4088.6551100416455},{"$f":"IF(SUM($K58:AB58)>0,SUMPRODUCT($K58:AB58,$K94:AB94)/SUM($K58:AB58),0)","v":4085.0078170785555},{"$f":"IF(SUM($K58:AC58)>0,SUMPRODUCT($K58:AC58,$K94:AC94)/SUM($K58:AC58),0)","v":4081.6487667944325},{"$f":"IF(SUM($K58:AD58)>0,SUMPRODUCT($K58:AD58,$K94:AD94)/SUM($K58:AD58),0)","v":4078.5450886684048},{"$f":"IF(SUM($K58:AE58)>0,SUMPRODUCT($K58:AE58,$K94:AE94)/SUM($K58:AE58),0)","v":4075.6687271211267},null,"v2.1.30"]
[203,null,null,null,"Geothermie",null,null,null,null,null,{"$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":5716.0624999999982},{"$f":"IF(SUM($K59:P59)>0,SUMPRODUCT($K59:P59,$K95:P95)/SUM($K59:P59),0)","v":5654.3809523809505},{"$f":"IF(SUM($K59:Q59)>0,SUMPRODUCT($K59:Q59,$K95:Q95)/SUM($K59:Q59),0)","v":5697.1666666666661},{"$f":"IF(SUM($K59:R59)>0,SUMPRODUCT($K59:R59,$K95:R95)/SUM($K59:R59),0)","v":5114.5833333333339},{"$f":"IF(SUM($K59:S59)>0,SUMPRODUCT($K59:S59,$K95:S95)/SUM($K59:S59),0)","v":4903.8617021276596},{"$f":"IF(SUM($K59:T59)>0,SUMPRODUCT($K59:T59,$K95:T95)/SUM($K59:T59),0)","v":4796.8106060606069},{"$f":"IF(SUM($K59:U59)>0,SUMPRODUCT($K59:U59,$K95:U95)/SUM($K59:U59),0)","v":4734.0520231213877},{"$f":"IF(SUM($K59:V59)>0,SUMPRODUCT($K59:V59,$K95:V95)/SUM($K59:V59),0)","v":4692.3440366972472},{"$f":"IF(SUM($K59:W59)>0,SUMPRODUCT($K59:W59,$K95:W95)/SUM($K59:W59),0)","v":4685.311403508771},{"$f":"IF(SUM($K59:X59)>0,SUMPRODUCT($K59:X59,$K95:X95)/SUM($K59:X59),0)","v":4678.869747899158},{"$f":"IF(SUM($K59:Y59)>0,SUMPRODUCT($K59:Y59,$K95:Y95)/SUM($K59:Y59),0)","v":4672.9475806451601},{"$f":"IF(SUM($K59:Z59)>0,SUMPRODUCT($K59:Z59,$K95:Z95)/SUM($K59:Z59),0)","v":4667.4844961240287},{"$f":"IF(SUM($K59:AA59)>0,SUMPRODUCT($K59:AA59,$K95:AA95)/SUM($K59:AA59),0)","v":4662.4291044776101},{"$f":"IF(SUM($K59:AB59)>0,SUMPRODUCT($K59:AB59,$K95:AB95)/SUM($K59:AB59),0)","v":4657.7374100719398},{"$f":"IF(SUM($K59:AC59)>0,SUMPRODUCT($K59:AC59,$K95:AC95)/SUM($K59:AC59),0)","v":4653.3715277777746},{"$f":"IF(SUM($K59:AD59)>0,SUMPRODUCT($K59:AD59,$K95:AD95)/SUM($K59:AD59),0)","v":4649.2986577181173},{"$f":"IF(SUM($K59:AE59)>0,SUMPRODUCT($K59:AE59,$K95:AE95)/SUM($K59:AE59),0)","v":4645.4902597402561},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($K60:K60),0)","v":2258.3528764765942},{"$f":"IF(SUM($K60:L60)>0,SUMPRODUCT($K60:L60,$K96:L96)/SUM($K60:L60),0)","v":2289.8582897449214},{"$f":"IF(SUM($K60:M60)>0,SUMPRODUCT($K60:M60,$K96:M96)/SUM($K60:M60),0)","v":2323.9826193077179},{"$f":"IF(SUM($K60:N60)>0,SUMPRODUCT($K60:N60,$K96:N96)/SUM($K60:N60),0)","v":2340.2754086518516},{"$f":"IF(SUM($K60:O60)>0,SUMPRODUCT($K60:O60,$K96:O96)/SUM($K60:O60),0)","v":2353.156631483128},{"$f":"IF(SUM($K60:P60)>0,SUMPRODUCT($K60:P60,$K96:P96)/SUM($K60:P60),0)","v":2364.0185907544701},{"$f":"IF(SUM($K60:Q60)>0,SUMPRODUCT($K60:Q60,$K96:Q96)/SUM($K60:Q60),0)","v":2373.3015860844312},{"$f":"IF(SUM($K60:R60)>0,SUMPRODUCT($K60:R60,$K96:R96)/SUM($K60:R60),0)","v":2356.8420356300276},{"$f":"IF(SUM($K60:S60)>0,SUMPRODUCT($K60:S60,$K96:S96)/SUM($K60:S60),0)","v":2344.4261225686814},{"$f":"IF(SUM($K60:T60)>0,SUMPRODUCT($K60:T60,$K96:T96)/SUM($K60:T60),0)","v":2338.0556017835679},{"$f":"IF(SUM($K60:U60)>0,SUMPRODUCT($K60:U60,$K96:U96)/SUM($K60:U60),0)","v":2335.479442878484},{"$f":"IF(SUM($K60:V60)>0,SUMPRODUCT($K60:V60,$K96:V96)/SUM($K60:V60),0)","v":2336.0555099592161},{"$f":"IF(SUM($K60:W60)>0,SUMPRODUCT($K60:W60,$K96:W96)/SUM($K60:W60),0)","v":2340.2066647139659},{"$f":"IF(SUM($K60:X60)>0,SUMPRODUCT($K60:X60,$K96:X96)/SUM($K60:X60),0)","v":2346.0824526814727},{"$f":"IF(SUM($K60:Y60)>0,SUMPRODUCT($K60:Y60,$K96:Y96)/SUM($K60:Y60),0)","v":2352.750804500678},{"$f":"IF(SUM($K60:Z60)>0,SUMPRODUCT($K60:Z60,$K96:Z96)/SUM($K60:Z60),0)","v":2359.7135238667756},{"$f":"IF(SUM($K60:AA60)>0,SUMPRODUCT($K60:AA60,$K96:AA96)/SUM($K60:AA60),0)","v":2366.6957579932578},{"$f":"IF(SUM($K60:AB60)>0,SUMPRODUCT($K60:AB60,$K96:AB96)/SUM($K60:AB60),0)","v":2373.5445759187146},{"$f":"IF(SUM($K60:AC60)>0,SUMPRODUCT($K60:AC60,$K96:AC96)/SUM($K60:AC60),0)","v":2380.1763815886425},{"$f":"IF(SUM($K60:AD60)>0,SUMPRODUCT($K60:AD60,$K96:AD96)/SUM($K60:AD60),0)","v":2386.5481192496504},{"$f":"IF(SUM($K60:AE60)>0,SUMPRODUCT($K60:AE60,$K96:AE96)/SUM($K60:AE60),0)","v":2396.2262810053867},null,"v2.1.30"]
[205,null,null,null,"Wind Offshore",null,null,null,null,null,{"$f":"IF(SUM($K61:K61)>0,SUMPRODUCT($K61:K61,$K97:K97)/SUM($K61:K61),0)","v":3462},{"$f":"IF(SUM($K61:L61)>0,SUMPRODUCT($K61:L61,$K97:L97)/SUM($K61:L61),0)","v":3489.5174160861302},{"$f":"IF(SUM($K61:M61)>0,SUMPRODUCT($K61:M61,$K97:M97)/SUM($K61:M61),0)","v":3538.5412511332725},{"$f":"IF(SUM($K61:N61)>0,SUMPRODUCT($K61:N61,$K97:N97)/SUM($K61:N61),0)","v":3579.3921096499353},{"$f":"IF(SUM($K61:O61)>0,SUMPRODUCT($K61:O61,$K97:O97)/SUM($K61:O61),0)","v":3628.4830119375574},{"$f":"IF(SUM($K61:P61)>0,SUMPRODUCT($K61:P61,$K97:P97)/SUM($K61:P61),0)","v":3639.2989782318964},{"$f":"IF(SUM($K61:Q61)>0,SUMPRODUCT($K61:Q61,$K97:Q97)/SUM($K61:Q61),0)","v":3639.2989782318964},{"$f":"IF(SUM($K61:R61)>0,SUMPRODUCT($K61:R61,$K97:R97)/SUM($K61:R61),0)","v":3668.832980972516},{"$f":"IF(SUM($K61:S61)>0,SUMPRODUCT($K61:S61,$K97:S97)/SUM($K61:S61),0)","v":3725.0907700152984},{"$f":"IF(SUM($K61:T61)>0,SUMPRODUCT($K61:T61,$K97:T97)/SUM($K61:T61),0)","v":3794.2461538461534},{"$f":"IF(SUM($K61:U61)>0,SUMPRODUCT($K61:U61,$K97:U97)/SUM($K61:U61),0)","v":3839.6340425531912},{"$f":"IF(SUM($K61:V61)>0,SUMPRODUCT($K61:V61,$K97:V97)/SUM($K61:V61),0)","v":3888.6811968969332},{"$f":"IF(SUM($K61:W61)>0,SUMPRODUCT($K61:W61,$K97:W97)/SUM($K61:W61),0)","v":3934.7294756490746},{"$f":"IF(SUM($K61:X61)>0,SUMPRODUCT($K61:X61,$K97:X97)/SUM($K61:X61),0)","v":3976.9216572504697},{"$f":"IF(SUM($K61:Y61)>0,SUMPRODUCT($K61:Y61,$K97:Y97)/SUM($K61:Y61),0)","v":4015.2515294951718},{"$f":"IF(SUM($K61:Z61)>0,SUMPRODUCT($K61:Z61,$K97:Z97)/SUM($K61:Z61),0)","v":4050.0001676086522},{"$f":"IF(SUM($K61:AA61)>0,SUMPRODUCT($K61:AA61,$K97:AA97)/SUM($K61:AA61),0)","v":4081.528650092383},{"$f":"IF(SUM($K61:AB61)>0,SUMPRODUCT($K61:AB61,$K97:AB97)/SUM($K61:AB61),0)","v":4110.1987968836174},{"$f":"IF(SUM($K61:AC61)>0,SUMPRODUCT($K61:AC61,$K97:AC97)/SUM($K61:AC61),0)","v":4136.3440164489321},{"$f":"IF(SUM($K61:AD61)>0,SUMPRODUCT($K61:AD61,$K97:AD97)/SUM($K61:AD61),0)","v":4160.2606524126968},{"$f":"IF(SUM($K61:AE61)>0,SUMPRODUCT($K61:AE61,$K97:AE97)/SUM($K61:AE61),0)","v":4186.8452434146839},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($K62:K62),0)","v":959.99999999999989},{"$f":"IF(SUM($K62:L62)>0,SUMPRODUCT($K62:L62,$K98:L98)/SUM($K62:L62),0)","v":960.00000000000011},{"$f":"IF(SUM($K62:M62)>0,SUMPRODUCT($K62:M62,$K98:M98)/SUM($K62:M62),0)","v":960.00000000000023},{"$f":"IF(SUM($K62:N62)>0,SUMPRODUCT($K62:N62,$K98:N98)/SUM($K62:N62),0)","v":961.97368421052647},{"$f":"IF(SUM($K62:O62)>0,SUMPRODUCT($K62:O62,$K98:O98)/SUM($K62:O62),0)","v":963.02951466762363},{"$f":"IF(SUM($K62:P62)>0,SUMPRODUCT($K62:P62,$K98:P98)/SUM($K62:P62),0)","v":963.62271131176328},{"$f":"IF(SUM($K62:Q62)>0,SUMPRODUCT($K62:Q62,$K98:Q98)/SUM($K62:Q62),0)","v":963.9717723059639},{"$f":"IF(SUM($K62:R62)>0,SUMPRODUCT($K62:R62,$K98:R98)/SUM($K62:R62),0)","v":946.15217900252969},{"$f":"IF(SUM($K62:S62)>0,SUMPRODUCT($K62:S62,$K98:S98)/SUM($K62:S62),0)","v":932.24122423229676},{"$f":"IF(SUM($K62:T62)>0,SUMPRODUCT($K62:T62,$K98:T98)/SUM($K62:T62),0)","v":926.4852915458232},{"$f":"IF(SUM($K62:U62)>0,SUMPRODUCT($K62:U62,$K98:U98)/SUM($K62:U62),0)","v":924.69802639790214},{"$f":"IF(SUM($K62:V62)>0,SUMPRODUCT($K62:V62,$K98:V98)/SUM($K62:V62),0)","v":923.2290014943319},{"$f":"IF(SUM($K62:W62)>0,SUMPRODUCT($K62:W62,$K98:W98)/SUM($K62:W62),0)","v":923.01844131052167},{"$f":"IF(SUM($K62:X62)>0,SUMPRODUCT($K62:X62,$K98:X98)/SUM($K62:X62),0)","v":923.07047247968831},{"$f":"IF(SUM($K62:Y62)>0,SUMPRODUCT($K62:Y62,$K98:Y98)/SUM($K62:Y62),0)","v":923.35072140645116},{"$f":"IF(SUM($K62:Z62)>0,SUMPRODUCT($K62:Z62,$K98:Z98)/SUM($K62:Z62),0)","v":923.83056306895253},{"$f":"IF(SUM($K62:AA62)>0,SUMPRODUCT($K62:AA62,$K98:AA98)/SUM($K62:AA62),0)","v":924.48596752067954},{"$f":"IF(SUM($K62:AB62)>0,SUMPRODUCT($K62:AB62,$K98:AB98)/SUM($K62:AB62),0)","v":925.29661342635643},{"$f":"IF(SUM($K62:AC62)>0,SUMPRODUCT($K62:AC62,$K98:AC98)/SUM($K62:AC62),0)","v":926.24519918995611},{"$f":"IF(SUM($K62:AD62)>0,SUMPRODUCT($K62:AD62,$K98:AD98)/SUM($K62:AD62),0)","v":927.31690213171055},{"$f":"IF(SUM($K62:AE62)>0,SUMPRODUCT($K62:AE62,$K98:AE98)/SUM($K62:AE62),0)","v":928.1012958611625},null,"v2.1.30"]
[207]
[208,null,null,null,"Stromerzeugung für Anlagen, die nach 2014 gebaut werden (TWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.33",null,null,"für 2015: Stromerzeugung = 0,5*Bruttozubau 2015 * Standardauslastung 2015 * Dargebotsfaktor 2015\nfür alle anderen Jahre:\nStromerzeugung = \n  ( Summe über Vorjahre (Bruttozubau * Standardauslastung)\n  + 0,5* Bruttozubau aktuelles Jahr * Standardauslastung aktuelles Jahr )\n  * Dargebotsfaktor aktuelles Jahr"]
[209,null,null,null,"Wasser",null,null,null,null,null,{"$f":"(0.5*K56*K92)*K47/1000","v":0.57525142472999935},{"$f":"(SUMPRODUCT($K56:K56,$K92:K92) + 0.5*L56*L92)*L47/1000","v":1.1932944564099985},{"$f":"(SUMPRODUCT($K56:L56,$K92:L92) + 0.5*M56*M92)*M47/1000","v":1.246767263359998},{"$f":"(SUMPRODUCT($K56:M56,$K92:M92) + 0.5*N56*N92)*N47/1000","v":1.2871184633599981},{"$f":"(SUMPRODUCT($K56:N56,$K92:N92) + 0.5*O56*O92)*O47/1000","v":1.3504144633599979},{"$f":"(SUMPRODUCT($K56:O56,$K92:O92) + 0.5*P56*P92)*P47/1000","v":1.4097544633599979},{"$f":"(SUMPRODUCT($K56:P56,$K92:P92) + 0.5*Q56*Q92)*Q47/1000","v":1.4631184633599978},{"$f":"(SUMPRODUCT($K56:Q56,$K92:Q92) + 0.5*R56*R92)*R47/1000","v":1.5114704633599976},{"$f":"(SUMPRODUCT($K56:R56,$K92:R92) + 0.5*S56*S92)*S47/1000","v":1.5528909633599977},{"$f":"(SUMPRODUCT($K56:S56,$K92:S92) + 0.5*T56*T92)*T47/1000","v":1.5943389633599976},{"$f":"(SUMPRODUCT($K56:T56,$K92:T92) + 0.5*U56*U92)*U47/1000","v":1.6358144633599978},{"$f":"(SUMPRODUCT($K56:U56,$K92:U92) + 0.5*V56*V92)*V47/1000","v":1.6773174633599977},{"$f":"(SUMPRODUCT($K56:V56,$K92:V92) + 0.5*W56*W92)*W47/1000","v":1.7188314633599975},{"$f":"(SUMPRODUCT($K56:W56,$K92:W92) + 0.5*X56*X92)*X47/1000","v":1.7603454633599975},{"$f":"(SUMPRODUCT($K56:X56,$K92:X92) + 0.5*Y56*Y92)*Y47/1000","v":1.8018594633599974},{"$f":"(SUMPRODUCT($K56:Y56,$K92:Y92) + 0.5*Z56*Z92)*Z47/1000","v":1.8433734633599972},{"$f":"(SUMPRODUCT($K56:Z56,$K92:Z92) + 0.5*AA56*AA92)*AA47/1000","v":1.884887463359997},{"$f":"(SUMPRODUCT($K56:AA56,$K92:AA92) + 0.5*AB56*AB92)*AB47/1000","v":1.9264014633599971},{"$f":"(SUMPRODUCT($K56:AB56,$K92:AB92) + 0.5*AC56*AC92)*AC47/1000","v":1.9679154633599969},{"$f":"(SUMPRODUCT($K56:AC56,$K92:AC92) + 0.5*AD56*AD92)*AD47/1000","v":2.0094294633599969},{"$f":"(SUMPRODUCT($K56:AD56,$K92:AD92) + 0.5*AE56*AE92)*AE47/1000","v":2.0509434633599968},"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":0.1920050739068791},{"$f":"(SUMPRODUCT($K57:Q57,$K93:Q93) + 0.5*R57*R93)*R48/1000","v":0.19957535113460187},{"$f":"(SUMPRODUCT($K57:R57,$K93:R93) + 0.5*S57*S93)*S48/1000","v":0.20673082914046698},{"$f":"(SUMPRODUCT($K57:S57,$K93:S93) + 0.5*T57*T93)*T48/1000","v":0.21373336887472716},{"$f":"(SUMPRODUCT($K57:T57,$K93:T93) + 0.5*U57*U93)*U48/1000","v":0.22143766137235299},{"$f":"(SUMPRODUCT($K57:U57,$K93:U93) + 0.5*V57*V93)*V48/1000","v":0.2299241868275741},{"$f":"(SUMPRODUCT($K57:V57,$K93:V93) + 0.5*W57*W93)*W48/1000","v":0.25671355880825042},{"$f":"(SUMPRODUCT($K57:W57,$K93:W93) + 0.5*X57*X93)*X48/1000","v":0.3017377133976224},{"$f":"(SUMPRODUCT($K57:X57,$K93:X93) + 0.5*Y57*Y93)*Y48/1000","v":0.34676186798699432},{"$f":"(SUMPRODUCT($K57:Y57,$K93:Y93) + 0.5*Z57*Z93)*Z48/1000","v":0.3917860225763663},{"$f":"(SUMPRODUCT($K57:Z57,$K93:Z93) + 0.5*AA57*AA93)*AA48/1000","v":0.43681017716573828},{"$f":"(SUMPRODUCT($K57:AA57,$K93:AA93) + 0.5*AB57*AB93)*AB48/1000","v":0.4818343317551102},{"$f":"(SUMPRODUCT($K57:AB57,$K93:AB93) + 0.5*AC57*AC93)*AC48/1000","v":0.52685848634448218},{"$f":"(SUMPRODUCT($K57:AC57,$K93:AC93) + 0.5*AD57*AD93)*AD48/1000","v":0.57188264093385421},{"$f":"(SUMPRODUCT($K57:AD57,$K93:AD93) + 0.5*AE57*AE93)*AE48/1000","v":0.61690679552322614},"v2.1.40","v2.1.33"]
[211,null,null,null,"Biomasse",null,null,null,null,null,0.65751134,{"$f":"(SUMPRODUCT($K58:K58,$K94:K94) + 0.5*L58*L94)*L49/1000","v":1.7649666799999999},{"$f":"(SUMPRODUCT($K58:L58,$K94:L94) + 0.5*M58*M94)*M49/1000","v":2.8284846799999999},{"$f":"(SUMPRODUCT($K58:M58,$K94:M94) + 0.5*N58*N94)*N49/1000","v":4.2970808420000024},{"$f":"(SUMPRODUCT($K58:N58,$K94:N94) + 0.5*O58*O94)*O49/1000","v":5.8171703220000044},{"$f":"(SUMPRODUCT($K58:O58,$K94:O94) + 0.5*P58*P94)*P49/1000","v":6.834237640000004},{"$f":"(SUMPRODUCT($K58:P58,$K94:P94) + 0.5*Q58*Q94)*Q49/1000","v":7.4342376400000036},{"$f":"(SUMPRODUCT($K58:Q58,$K94:Q94) + 0.5*R58*R94)*R49/1000","v":8.5000971400000029},{"$f":"(SUMPRODUCT($K58:R58,$K94:R94) + 0.5*S58*S94)*S49/1000","v":10.093060640000003},{"$f":"(SUMPRODUCT($K58:S58,$K94:S94) + 0.5*T58*T94)*T49/1000","v":11.603816140000005},{"$f":"(SUMPRODUCT($K58:T58,$K94:T94) + 0.5*U58*U94)*U49/1000","v":13.037501640000004},{"$f":"(SUMPRODUCT($K58:U58,$K94:U94) + 0.5*V58*V94)*V49/1000","v":14.397236640000003},{"$f":"(SUMPRODUCT($K58:V58,$K94:V94) + 0.5*W58*W94)*W49/1000","v":15.458937640000004},{"$f":"(SUMPRODUCT($K58:W58,$K94:W94) + 0.5*X58*X94)*X49/1000","v":16.258937640000003},{"$f":"(SUMPRODUCT($K58:X58,$K94:X94) + 0.5*Y58*Y94)*Y49/1000","v":17.058937640000003},{"$f":"(SUMPRODUCT($K58:Y58,$K94:Y94) + 0.5*Z58*Z94)*Z49/1000","v":17.858937640000004},{"$f":"(SUMPRODUCT($K58:Z58,$K94:Z94) + 0.5*AA58*AA94)*AA49/1000","v":18.658937640000005},{"$f":"(SUMPRODUCT($K58:AA58,$K94:AA94) + 0.5*AB58*AB94)*AB49/1000","v":19.458937640000002},{"$f":"(SUMPRODUCT($K58:AB58,$K94:AB94) + 0.5*AC58*AC94)*AC49/1000","v":20.258937640000003},{"$f":"(SUMPRODUCT($K58:AC58,$K94:AC94) + 0.5*AD58*AD94)*AD49/1000","v":21.058937640000003},{"$f":"(SUMPRODUCT($K58:AD58,$K94:AD94) + 0.5*AE58*AE94)*AE49/1000","v":21.858937640000004},"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":7.8644999999999979E-2},{"$f":"(SUMPRODUCT($K59:O59,$K95:O95) + 0.5*P59*P95)*P50/1000","v":0.10509949999999998},{"$f":"(SUMPRODUCT($K59:P59,$K95:P95) + 0.5*Q59*Q95)*Q50/1000","v":0.14482849999999997},{"$f":"(SUMPRODUCT($K59:Q59,$K95:Q95) + 0.5*R59*R95)*R50/1000","v":0.23889499999999997},{"$f":"(SUMPRODUCT($K59:R59,$K95:R95) + 0.5*S59*S95)*S50/1000","v":0.38391900000000001},{"$f":"(SUMPRODUCT($K59:S59,$K95:S95) + 0.5*T59*T95)*T50/1000","v":0.54707099999999997},{"$f":"(SUMPRODUCT($K59:T59,$K95:T95) + 0.5*U59*U95)*U50/1000","v":0.72608500000000009},{"$f":"(SUMPRODUCT($K59:U59,$K95:U95) + 0.5*V59*V95)*V50/1000","v":0.92096100000000014},{"$f":"(SUMPRODUCT($K59:V59,$K95:V95) + 0.5*W59*W95)*W50/1000","v":1.0455910000000002},{"$f":"(SUMPRODUCT($K59:W59,$K95:W95) + 0.5*X59*X95)*X50/1000","v":1.090911},{"$f":"(SUMPRODUCT($K59:X59,$K95:X95) + 0.5*Y59*Y95)*Y50/1000","v":1.136231},{"$f":"(SUMPRODUCT($K59:Y59,$K95:Y95) + 0.5*Z59*Z95)*Z50/1000","v":1.181551},{"$f":"(SUMPRODUCT($K59:Z59,$K95:Z95) + 0.5*AA59*AA95)*AA50/1000","v":1.2268709999999998},{"$f":"(SUMPRODUCT($K59:AA59,$K95:AA95) + 0.5*AB59*AB95)*AB50/1000","v":1.2721909999999998},{"$f":"(SUMPRODUCT($K59:AB59,$K95:AB95) + 0.5*AC59*AC95)*AC50/1000","v":1.3175109999999997},{"$f":"(SUMPRODUCT($K59:AC59,$K95:AC95) + 0.5*AD59*AD95)*AD50/1000","v":1.3628309999999997},{"$f":"(SUMPRODUCT($K59:AD59,$K95:AD95) + 0.5*AE59*AE95)*AE50/1000","v":1.4081509999999997},"v2.1.40","v2.1.33"]
[213,null,null,null,"Wind Onshore",null,null,null,null,null,4.2764260403075847,{"$f":"(SUMPRODUCT($K60:K60,$K96:K96) + 0.5*L60*L96)*L51/1000","v":13.702182312605201},{"$f":"(SUMPRODUCT($K60:L60,$K96:L96) + 0.5*M60*M96)*M51/1000","v":25.384958587989953},{"$f":"(SUMPRODUCT($K60:M60,$K96:M96) + 0.5*N60*N96)*N51/1000","v":34.842306540078191},{"$f":"(SUMPRODUCT($K60:N60,$K96:N96) + 0.5*O60*O96)*O51/1000","v":39.635011327747591},{"$f":"(SUMPRODUCT($K60:O60,$K96:O96) + 0.5*P60*P96)*P51/1000","v":43.372617085699339},{"$f":"(SUMPRODUCT($K60:P60,$K96:P96) + 0.5*Q60*Q96)*Q51/1000","v":47.110222843651094},{"$f":"(SUMPRODUCT($K60:Q60,$K96:Q96) + 0.5*R60*R96)*R51/1000","v":51.166025722626969},{"$f":"(SUMPRODUCT($K60:R60,$K96:R96) + 0.5*S60*S96)*S51/1000","v":56.143025722626966},{"$f":"(SUMPRODUCT($K60:S60,$K96:S96) + 0.5*T60*T96)*T51/1000","v":61.775525722626966},{"$f":"(SUMPRODUCT($K60:T60,$K96:T96) + 0.5*U60*U96)*U51/1000","v":67.501775722626974},{"$f":"(SUMPRODUCT($K60:U60,$K96:U96) + 0.5*V60*V96)*V51/1000","v":73.314275722626974},{"$f":"(SUMPRODUCT($K60:V60,$K96:V96) + 0.5*W60*W96)*W51/1000","v":79.236025722626977},{"$f":"(SUMPRODUCT($K60:W60,$K96:W96) + 0.5*X60*X96)*X51/1000","v":85.264859055960301},{"$f":"(SUMPRODUCT($K60:X60,$K96:X96) + 0.5*Y60*Y96)*Y51/1000","v":91.367120960722218},{"$f":"(SUMPRODUCT($K60:Y60,$K96:Y96) + 0.5*Z60*Z96)*Z51/1000","v":97.522924532150796},{"$f":"(SUMPRODUCT($K60:Z60,$K96:Z96) + 0.5*AA60*AA96)*AA51/1000","v":103.71952175437301},{"$f":"(SUMPRODUCT($K60:AA60,$K96:AA96) + 0.5*AB60*AB96)*AB51/1000","v":109.94824397659524},{"$f":"(SUMPRODUCT($K60:AB60,$K96:AB96) + 0.5*AC60*AC96)*AC51/1000","v":116.20292579477706},{"$f":"(SUMPRODUCT($K60:AC60,$K96:AC96) + 0.5*AD60*AD96)*AD51/1000","v":122.47902427962553},{"$f":"(SUMPRODUCT($K60:AD60,$K96:AD96) + 0.5*AE60*AE96)*AE51/1000","v":128.8719409462922},"v2.1.40","v2.1.33"]
[214,null,null,null,"Wind Offshore",null,null,null,null,null,3.9622590000000004,{"$f":"(SUMPRODUCT($K61:K61,$K97:K97) + 0.5*L61*L97)*L52/1000","v":9.4722070000000009},{"$f":"(SUMPRODUCT($K61:L61,$K97:L97) + 0.5*M61*M97)*M52/1000","v":13.315970000000002},{"$f":"(SUMPRODUCT($K61:M61,$K97:M97) + 0.5*N61*N97)*N52/1000","v":17.468591},{"$f":"(SUMPRODUCT($K61:N61,$K97:N97) + 0.5*O61*O97)*O52/1000","v":21.516823000000002},{"$f":"(SUMPRODUCT($K61:O61,$K97:O97) + 0.5*P61*P97)*P52/1000","v":24.142347000000001},{"$f":"(SUMPRODUCT($K61:P61,$K97:P97) + 0.5*Q61*Q97)*Q52/1000","v":24.576186},{"$f":"(SUMPRODUCT($K61:Q61,$K97:Q97) + 0.5*R61*R97)*R52/1000","v":25.303278000000002},{"$f":"(SUMPRODUCT($K61:R61,$K97:R97) + 0.5*S61*S97)*S52/1000","v":27.624991000000001},{"$f":"(SUMPRODUCT($K61:S61,$K97:S97) + 0.5*T61*T97)*T52/1000","v":31.626999999999999},{"$f":"(SUMPRODUCT($K61:T61,$K97:T97) + 0.5*U61*U97)*U52/1000","v":35.965788000000003},{"$f":"(SUMPRODUCT($K61:U61,$K97:U97) + 0.5*V61*V97)*V52/1000","v":40.001914000000006},{"$f":"(SUMPRODUCT($K61:V61,$K97:V97) + 0.5*W61*W97)*W52/1000","v":44.2406808},{"$f":"(SUMPRODUCT($K61:W61,$K97:W97) + 0.5*X61*X97)*X52/1000","v":48.528305600000003},{"$f":"(SUMPRODUCT($K61:X61,$K97:X97) + 0.5*Y61*Y97)*Y52/1000","v":52.849433028571426},{"$f":"(SUMPRODUCT($K61:Y61,$K97:Y97) + 0.5*Z61*Z97)*Z52/1000","v":57.194989457142853},{"$f":"(SUMPRODUCT($K61:Z61,$K97:Z97) + 0.5*AA61*AA97)*AA52/1000","v":61.559158457142857},{"$f":"(SUMPRODUCT($K61:AA61,$K97:AA97) + 0.5*AB61*AB97)*AB52/1000","v":65.937984857142851},{"$f":"(SUMPRODUCT($K61:AB61,$K97:AB97) + 0.5*AC61*AC97)*AC52/1000","v":70.328655620779216},{"$f":"(SUMPRODUCT($K61:AC61,$K97:AC97) + 0.5*AD61*AD97)*AD52/1000","v":74.72909798441556},{"$f":"(SUMPRODUCT($K61:AD61,$K97:AD97) + 0.5*AE61*AE97)*AE52/1000","v":79.18283998441558},"v2.1.40","v2.1.33"]
[215,null,null,null,"Solar",null,null,null,null,null,0.63551999999999997,{"$f":"(SUMPRODUCT($K62:K62,$K98:K98) + 0.5*L62*L98)*L53/1000","v":1.9694400000000001},{"$f":"(SUMPRODUCT($K62:L62,$K98:L98) + 0.5*M62*M98)*M53/1000","v":3.4425600000000003},{"$f":"(SUMPRODUCT($K62:M62,$K98:M98) + 0.5*N62*N98)*N53/1000","v":5.5996425000000007},{"$f":"(SUMPRODUCT($K62:N62,$K98:N98) + 0.5*O62*O98)*O53/1000","v":8.8584475000000005},{"$f":"(SUMPRODUCT($K62:O62,$K98:O98) + 0.5*P62*P98)*P53/1000","v":13.051372500000001},{"$f":"(SUMPRODUCT($K62:P62,$K98:P98) + 0.5*Q62*Q98)*Q53/1000","v":17.98011},{"$f":"(SUMPRODUCT($K62:Q62,$K98:Q98) + 0.5*R62*R98)*R53/1000","v":23.398970950916535},{"$f":"(SUMPRODUCT($K62:R62,$K98:R98) + 0.5*S62*S98)*S53/1000","v":29.895715743625011},{"$f":"(SUMPRODUCT($K62:S62,$K98:S98) + 0.5*T62*T98)*T53/1000","v":37.247869559457165},{"$f":"(SUMPRODUCT($K62:T62,$K98:T98) + 0.5*U62*U98)*U53/1000","v":44.461027730064622},{"$f":"(SUMPRODUCT($K62:U62,$K98:U98) + 0.5*V62*V98)*V53/1000","v":51.589398340962092},{"$f":"(SUMPRODUCT($K62:V62,$K98:V98) + 0.5*W62*W98)*W53/1000","v":56.544862510646389},{"$f":"(SUMPRODUCT($K62:W62,$K98:W98) + 0.5*X62*X98)*X53/1000","v":59.309337556714951},{"$f":"(SUMPRODUCT($K62:X62,$K98:X98) + 0.5*Y62*Y98)*Y53/1000","v":62.089815673504276},{"$f":"(SUMPRODUCT($K62:Y62,$K98:Y98) + 0.5*Z62*Z98)*Z53/1000","v":64.886296861014372},{"$f":"(SUMPRODUCT($K62:Z62,$K98:Z98) + 0.5*AA62*AA98)*AA53/1000","v":67.69878111924524},{"$f":"(SUMPRODUCT($K62:AA62,$K98:AA98) + 0.5*AB62*AB98)*AB53/1000","v":70.527268448196892},{"$f":"(SUMPRODUCT($K62:AB62,$K98:AB98) + 0.5*AC62*AC98)*AC53/1000","v":73.371758847869302},{"$f":"(SUMPRODUCT($K62:AC62,$K98:AC98) + 0.5*AD62*AD98)*AD53/1000","v":76.232252318262482},{"$f":"(SUMPRODUCT($K62:AD62,$K98:AD98) + 0.5*AE62*AE98)*AE53/1000","v":79.09149982113928},"v2.1.40","v2.1.33"]
[216,null,null,null,"Gesamt",null,null,null,null,null,{"$f":"SUM(K228:K234)","v":10.173374596037583},{"$f":"SUM(L228:L234)","v":28.251680373015198},46.394763197349953,63.707479411438186,77.434164679107596,89.100138620398923,98.900708520917959,110.31831262803811,125.90033389875245,144.60935475431884,163.54943021742395,182.13102735377663,198.50164269544163,212.51443402943289,226.65015963414493,240.87985897624441,255.18496761128685,269.55286171705006,283.97456285313007,298.44345532659747,313.0812196507303]
[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$5,Q101,Q74*Q47+Q228)","v":6.378431},{"$f":"IF(ControlPanel!$D$59>R$5,R101,R74*R47+R228)","v":6.1744319999999995},{"$f":"IF(ControlPanel!$D$59>S$5,S101,S74*S47+S228)","v":7.9182748643176799},{"$f":"IF(ControlPanel!$D$59>T$5,T101,T74*T47+T228)","v":7.9597228643176798},{"$f":"IF(ControlPanel!$D$59>U$5,U101,U74*U47+U228)","v":8.0011983643176805},{"$f":"IF(ControlPanel!$D$59>V$5,V101,V74*V47+V228)","v":8.0427013643176792},{"$f":"IF(ControlPanel!$D$59>W$5,W101,W74*W47+W228)","v":8.0842153643176804},{"$f":"IF(ControlPanel!$D$59>X$5,X101,X74*X47+X228)","v":8.1257293643176798},{"$f":"IF(ControlPanel!$D$59>Y$5,Y101,Y74*Y47+Y228)","v":8.1672433643176792},{"$f":"IF(ControlPanel!$D$59>Z$5,Z101,Z74*Z47+Z228)","v":7.6697753311220049},{"$f":"IF(ControlPanel!$D$59>AA$5,AA101,AA74*AA47+AA228)","v":7.2455546923876017},{"$f":"IF(ControlPanel!$D$59>AB$5,AB101,AB74*AB47+AB228)","v":6.9661238299348236},{"$f":"IF(ControlPanel!$D$59>AC$5,AC101,AC74*AC47+AC228)","v":6.8216376223524584},{"$f":"IF(ControlPanel!$D$59>AD$5,AD101,AD74*AD47+AD228)","v":6.262486395106631},{"$f":"IF(ControlPanel!$D$59>AE$5,AE101,AE74*AE47+AE228)","v":6.2533480325921094},"v2.1.33"]
[220,null,null,null,"Gas",{"$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$5,Q102,Q75*Q48+Q229)","v":1.2507809999999999},{"$f":"IF(ControlPanel!$D$59>R$5,R102,R75*R48+R229)","v":1.40089},{"$f":"IF(ControlPanel!$D$59>S$5,S102,S75*S48+S229)","v":0.94870852436085795},{"$f":"IF(ControlPanel!$D$59>T$5,T102,T75*T48+T229)","v":0.65301023634562494},{"$f":"IF(ControlPanel!$D$59>U$5,U102,U75*U48+U229)","v":0.3772665231693284},{"$f":"IF(ControlPanel!$D$59>V$5,V102,V75*V48+V229)","v":0.35529649515235129},{"$f":"IF(ControlPanel!$D$59>W$5,W102,W75*W48+W229)","v":0.35718880733497282},{"$f":"IF(ControlPanel!$D$59>X$5,X102,X75*X48+X229)","v":0.39849041413603148},{"$f":"IF(ControlPanel!$D$59>Y$5,Y102,Y75*Y48+Y229)","v":0.44038157120179588},{"$f":"IF(ControlPanel!$D$59>Z$5,Z102,Z75*Z48+Z229)","v":0.44686601596092967},{"$f":"IF(ControlPanel!$D$59>AA$5,AA102,AA75*AA48+AA229)","v":0.48516261436536323},{"$f":"IF(ControlPanel!$D$59>AB$5,AB102,AB75*AB48+AB229)","v":0.49693888717165019},{"$f":"IF(ControlPanel!$D$59>AC$5,AC102,AC75*AC48+AC229)","v":0.53922571679652342},{"$f":"IF(ControlPanel!$D$59>AD$5,AD102,AD75*AD48+AD229)","v":0.58000293991172824},{"$f":"IF(ControlPanel!$D$59>AE$5,AE102,AE75*AE48+AE229)","v":0.61690679552322614},"v2.1.33"]
[221,null,null,null,"Biomasse",{"$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$5,Q103,Q76*Q49+Q230)","v":40.206693999999999},{"$f":"IF(ControlPanel!$D$59>R$5,R103,R76*R49+R230)","v":37.78369},{"$f":"IF(ControlPanel!$D$59>S$5,S103,S76*S49+S230)","v":45.374889283350001},{"$f":"IF(ControlPanel!$D$59>T$5,T103,T76*T49+T230)","v":45.585518231600005},{"$f":"IF(ControlPanel!$D$59>U$5,U103,U76*U49+U230)","v":43.810302052650002},{"$f":"IF(ControlPanel!$D$59>V$5,V103,V76*V49+V230)","v":41.270422760149998},{"$f":"IF(ControlPanel!$D$59>W$5,W103,W76*W49+W230)","v":37.579072382},{"$f":"IF(ControlPanel!$D$59>X$5,X103,X76*X49+X230)","v":34.78911248},{"$f":"IF(ControlPanel!$D$59>Y$5,Y103,Y76*Y49+Y230)","v":33.586578258000003},{"$f":"IF(ControlPanel!$D$59>Z$5,Z103,Z76*Z49+Z230)","v":31.835137418000002},{"$f":"IF(ControlPanel!$D$59>AA$5,AA103,AA76*AA49+AA230)","v":29.064239000000008},{"$f":"IF(ControlPanel!$D$59>AB$5,AB103,AB76*AB49+AB230)","v":23.944383393700001},{"$f":"IF(ControlPanel!$D$59>AC$5,AC103,AC76*AC49+AC230)","v":22.873071750200005},{"$f":"IF(ControlPanel!$D$59>AD$5,AD103,AD76*AD49+AD230)","v":22.236208084650002},{"$f":"IF(ControlPanel!$D$59>AE$5,AE103,AE76*AE49+AE230)","v":21.858937640000004},"v2.1.33"]
[222,null,null,null,"Geothermie",{"$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$5,Q104,Q77*Q50+Q231)","v":0.26771400000000001},{"$f":"IF(ControlPanel!$D$59>R$5,R104,R77*R50+R231)","v":0.34750999999999999},{"$f":"IF(ControlPanel!$D$59>S$5,S104,S77*S50+S231)","v":0.5336078402037342},{"$f":"IF(ControlPanel!$D$59>T$5,T104,T77*T50+T231)","v":0.69675984020373416},{"$f":"IF(ControlPanel!$D$59>U$5,U104,U77*U50+U231)","v":0.87577384020373428},{"$f":"IF(ControlPanel!$D$59>V$5,V104,V77*V50+V231)","v":1.0706498402037343},{"$f":"IF(ControlPanel!$D$59>W$5,W104,W77*W50+W231)","v":1.1952798402037343},{"$f":"IF(ControlPanel!$D$59>X$5,X104,X77*X50+X231)","v":1.2405998402037341},{"$f":"IF(ControlPanel!$D$59>Y$5,Y104,Y77*Y50+Y231)","v":1.2859198402037342},{"$f":"IF(ControlPanel!$D$59>Z$5,Z104,Z77*Z50+Z231)","v":1.3218237974711629},{"$f":"IF(ControlPanel!$D$59>AA$5,AA104,AA77*AA50+AA231)","v":1.3671437974711627},{"$f":"IF(ControlPanel!$D$59>AB$5,AB104,AB77*AB50+AB231)","v":1.4124637974711627},{"$f":"IF(ControlPanel!$D$59>AC$5,AC104,AC77*AC50+AC231)","v":1.3976857104820137},{"$f":"IF(ControlPanel!$D$59>AD$5,AD104,AD77*AD50+AD231)","v":1.3795248085283811},{"$f":"IF(ControlPanel!$D$59>AE$5,AE104,AE77*AE50+AE231)","v":1.4081509999999997},"v2.1.33"]
[223,null,null,null,"Wind Onshore",{"$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$5,Q105,Q78*Q51+Q232)","v":101.185739},{"$f":"IF(ControlPanel!$D$59>R$5,R105,R78*R51+R232)","v":104.914812},{"$f":"IF(ControlPanel!$D$59>S$5,S105,S78*S51+S232)","v":101.18491617138696},{"$f":"IF(ControlPanel!$D$59>T$5,T105,T78*T51+T232)","v":102.36826625538697},{"$f":"IF(ControlPanel!$D$59>U$5,U105,U78*U51+U232)","v":104.73249312838698},{"$f":"IF(ControlPanel!$D$59>V$5,V105,V78*V51+V232)","v":107.57540391888696},{"$f":"IF(ControlPanel!$D$59>W$5,W105,W78*W51+W232)","v":109.84690911288698},{"$f":"IF(ControlPanel!$D$59>X$5,X105,X78*X51+X232)","v":113.1153574168203},{"$f":"IF(ControlPanel!$D$59>Y$5,Y105,Y78*Y51+Y232)","v":117.95407795358221},{"$f":"IF(ControlPanel!$D$59>Z$5,Z105,Z78*Z51+Z232)","v":119.69106207597079},{"$f":"IF(ControlPanel!$D$59>AA$5,AA105,AA78*AA51+AA232)","v":123.55221745114301},{"$f":"IF(ControlPanel!$D$59>AB$5,AB105,AB78*AB51+AB232)","v":126.70913821374523},{"$f":"IF(ControlPanel!$D$59>AC$5,AC105,AC78*AC51+AC232)","v":129.00043917631706},{"$f":"IF(ControlPanel!$D$59>AD$5,AD105,AD78*AD51+AD232)","v":130.31244682093552},{"$f":"IF(ControlPanel!$D$59>AE$5,AE105,AE78*AE51+AE232)","v":128.8719409462922},"v2.1.33"]
[224,null,null,null,"Wind Offshore",{"$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$5,Q106,Q79*Q52+Q233)","v":29.638939999999998},{"$f":"IF(ControlPanel!$D$59>R$5,R106,R79*R52+R233)","v":30.205085999999998},{"$f":"IF(ControlPanel!$D$59>S$5,S106,S79*S52+S233)","v":31.066219},{"$f":"IF(ControlPanel!$D$59>T$5,T106,T79*T52+T233)","v":35.068227999999998},{"$f":"IF(ControlPanel!$D$59>U$5,U106,U79*U52+U233)","v":39.407016000000006},{"$f":"IF(ControlPanel!$D$59>V$5,V106,V79*V52+V233)","v":43.443142000000009},{"$f":"IF(ControlPanel!$D$59>W$5,W106,W79*W52+W233)","v":47.681908800000002},{"$f":"IF(ControlPanel!$D$59>X$5,X106,X79*X52+X233)","v":51.969533600000005},{"$f":"IF(ControlPanel!$D$59>Y$5,Y106,Y79*Y52+Y233)","v":56.290661028571428},{"$f":"IF(ControlPanel!$D$59>Z$5,Z106,Z79*Z52+Z233)","v":60.526125857142851},{"$f":"IF(ControlPanel!$D$59>AA$5,AA106,AA79*AA52+AA233)","v":64.734504857142852},{"$f":"IF(ControlPanel!$D$59>AB$5,AB106,AB79*AB52+AB233)","v":68.738396657142857},{"$f":"IF(ControlPanel!$D$59>AC$5,AC106,AC79*AC52+AC233)","v":72.85210742077922},{"$f":"IF(ControlPanel!$D$59>AD$5,AD106,AD79*AD52+AD233)","v":76.421669784415556},{"$f":"IF(ControlPanel!$D$59>AE$5,AE106,AE79*AE52+AE233)","v":79.18283998441558},"v2.1.33"]
[225,null,null,null,"Solar",{"$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$5,Q107,Q80*Q53+Q234)","v":49.344335000000001},{"$f":"IF(ControlPanel!$D$59>R$5,R107,R80*R53+R234)","v":58.103859999999997},{"$f":"IF(ControlPanel!$D$59>S$5,S107,S80*S53+S234)","v":65.950596318985077},{"$f":"IF(ControlPanel!$D$59>T$5,T107,T80*T53+T234)","v":73.166001446817234},{"$f":"IF(ControlPanel!$D$59>U$5,U107,U80*U53+U234)","v":79.749371489424675},{"$f":"IF(ControlPanel!$D$59>V$5,V107,V80*V53+V234)","v":85.99012412272215},{"$f":"IF(ControlPanel!$D$59>W$5,W107,W80*W53+W234)","v":90.134777140406442},{"$f":"IF(ControlPanel!$D$59>X$5,X107,X80*X53+X234)","v":91.695651105514997},{"$f":"IF(ControlPanel!$D$59>Y$5,Y107,Y80*Y53+Y234)","v":92.57576783670433},{"$f":"IF(ControlPanel!$D$59>Z$5,Z107,Z80*Z53+Z234)","v":91.111327577814421},{"$f":"IF(ControlPanel!$D$59>AA$5,AA107,AA80*AA53+AA234)","v":86.633690549645252},{"$f":"IF(ControlPanel!$D$59>AB$5,AB107,AB80*AB53+AB234)","v":81.781803420996894},{"$f":"IF(ControlPanel!$D$59>AC$5,AC107,AC80*AC53+AC234)","v":78.057691695869281},{"$f":"IF(ControlPanel!$D$59>AD$5,AD107,AD80*AD53+AD234)","v":77.907989236662473},{"$f":"IF(ControlPanel!$D$59>AE$5,AE107,AE80*AE53+AE234)","v":79.09149982113928},"v2.1.33"]
[226,null,null,null,"Gesamt",{"$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,{"$f":"SUM(Q238:Q244)","v":228.27263399999998},238.93027999999998,252.97721200260429,265.49750687467122,276.95342139815239,287.74774050143287,294.87935144714982,301.33447422099277,310.30062985258121,312.60211807348219,313.08251296215519,310.04924820016259,311.54185909279659,315.10032807021025,317.28362421996241]
[227]
[228,null,null,null,"Strommenge Eigenverbrauch - Bestand [TWh]"]
[229,null,null,null,"Wasser"]
[230,null,null,null,"Gas"]
[231,null,null,null,"Biomasse"]
[232,null,null,null,"Geothermie"]
[233,null,null,null,"Wind Onshore"]
[234,null,null,null,"Wind Offshore"]
[235,null,null,null,"Solar",{"$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$59,'D-Eigenverbrauch EE-Bestand'!R12,'D-Eigenverbrauch EE-Bestand'!R12*Q53)","v":3.1455769999999998},{"$f":"IF(R$5<ControlPanel!$D$59,'D-Eigenverbrauch EE-Bestand'!S12,'D-Eigenverbrauch EE-Bestand'!S12*R53)","v":4.1792249999999997},{"$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,{"$f":"SUM(Q248:Q254)","v":3.1455769999999998},4.1792249999999997,2.0868880918641164,2.0500092058269064,1.9976632048994638,1.9512618602287659,1.8813020629850441,1.7739679916827171,1.5292463091134123,1.1231382177961986,0.71114051333572914,0.29259267837014319,0.11073023140455976,5.5428415282797027E-3,5.5428415282797027E-3]
[237]
[238,null,null,null,"Strommenge Eigenverbrauch - Neuanlagen [TWh]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ab 2015: Strommenge Eigenverbrauch = \nStromerzeugung Neuanlagen  * Anteil Eigenverbrauch im aktuellen Jahr "]
[239,null,null,null,"Wasser"]
[240,null,null,null,"Gas"]
[241,null,null,null,"Biomasse"]
[242,null,null,null,"Geothermie"]
[243,null,null,null,"Wind Onshore"]
[244,null,null,null,"Wind Offshore"]
[245,null,null,null,"Solar",{"$f":"F234*F137","v":0},0,0,0,0,0.12726287999999999,0.51205440000000002,0.42343488000000001,0.68875602750000009,0.76433080539750753,0.76953737675769363,1.2116090443875449,2.1059073855824879,2.6906144169262509,3.3523082603511445,4.0014924957058158,4.6430458506865877,5.0890376259581744,5.3378403801043453,5.5880834106153845,5.8397667174912931,6.0928903007320709,6.3474541603377199,6.6034582963082373,6.8609027086436232,7.1182349839025347,"v2.1.33"]
[246,null,null,null,"Gesamt",{"$f":"SUM(F258:F264)","v":0},0,0,0,0,0.12726287999999999,0.51205440000000002,0.42343488000000001,0.68875602750000009,{"$f":"SUM(O258:O264)","v":0.76433080539750753},0.76953737675769363,{"$f":"SUM(Q258:Q264)","v":1.2116090443875449},2.1059073855824879,2.6906144169262509,3.3523082603511445,4.0014924957058158,4.6430458506865877,5.0890376259581744,5.3378403801043453,5.5880834106153845,5.8397667174912931,6.0928903007320709,6.3474541603377199,6.6034582963082373,6.8609027086436232,7.1182349839025347]
[247]
[248,null,null,null,"Vergütungssätze für Neuanlagen (nominal) [Euro/kWh]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.11","v2.1.11",null,null," = Vergütungssatz für Neuanlagen (real) * Umrechnungsfaktor real zu nominal (2015)"]
[249,null,null,null,"Wasser",null,null,null,null,null,{"$f":"K149*K$26","v":104.6549069956925},107.81540610709827,109.89175076989756,109.66547120427283,109.00963927303154,107.39597441581255,108.33291170985395,107.79124715130467,107.25229091554817,106.71602946097043,106.18244931366557,105.65153706709724,105.12327938176175,104.59766298485293,104.07467466992865,103.55430129657901,103.03652979009611,102.52134714114563,102.00874040543989,101.49869670341272,100.99120321989564,"v2.1.11","v2.1.11"]
[250,null,null,null,"Gas",null,null,null,null,null,{"$f":"K150*K$26","v":73.261496337603901},74.715406126884034,61.610459210445633,60.865670703537099,59.893618957621506,58.413981031156119,58.331395747629315,57.456424811414877,56.594578439243655,55.745659762654995,54.909474866215163,54.085832743221935,53.274545252073601,52.475427073292501,51.688295667193096,50.912971232185193,50.149276663702416,49.397037513746881,48.656081951040683,47.926240721775066,47.207347110948447,"v2.1.11","v2.1.11"]
[251,null,null,null,"Biomasse",null,null,null,null,null,{"$f":"K151*K$26","v":158.11805145780212},162.07453885682045,141.91830077537531,140.92277861207066,139.37525440885975,133.08387908003471,140.35374272874085,137.90967883577406,134.73994655312134,132.51384160573735,135.45714387840496,134.08254466460022,132.71878347414261,131.36575201772001,130.02334308800673,128.69145054885226,127.3699693245787,126.05879538938493,124.75782575685641,123.46695846958028,125.24077365300526,"v2.1.11","v2.1.11"]
[252,null,null,null,"Geothermie",null,null,null,null,null,{"$f":"K152*K$26","v":224.63073739001857},226.76286987390068,232.57730243476996,233.26472303309936,233.03490557198302,230.73899517225905,222.22552190211019,211.11424580700469,200.55853351665445,190.53060684082172,181.00407649878062,171.95387267384157,163.3561790401495,155.18837008814199,147.42895158373489,140.05750400454812,133.05462880432071,126.40189736410467,120.08180249589944,114.07771237110447,108.37382675254923,"v2.1.11","v2.1.11"]
[253,null,null,null,"Wind Onshore",null,null,null,null,null,{"$f":"K153*K$26","v":79.333871538538332},80.269152179532028,74.433966037159522,70.002558251500545,59.213059815814347,57.620654627739128,57.392479399179912,56.369536520582891,55.346593641985876,54.323650763388862,53.300707884791848,52.277765006194826,51.254822127597819,50.231879249000791,49.208936370403777,48.185993491806755,47.163050613209741,46.140107734612727,45.117164856015705,44.094221977418705,43.071279098821691,"v2.1.11","v2.1.11"]
[254,null,null,null,"Wind Offshore",null,null,null,null,null,{"$f":"K154*K$26","v":172.93001211771269},174.34068424574622,179.04760584264037,137.92239576163414,137.78651162787884,131.85085438414802,68.965517241379317,65,62.591666666666661,60.09645833333331,57.512310624999976,57.313631733749972,57.096052205871835,56.859049725017265,56.602090557990735,56.324629329765287,56.026108794317523,55.705959601207127,55.363600057824705,54.998435887230542,54.609859981505537,"v2.1.11","v2.1.11"]
[255,null,null,null,"Solar",null,null,null,null,null,{"$f":"K155*K$26","v":97.739644097585838},100.43769051296258,93.54666645516528,102.45321052764567,101.87852213664951,85.326994978146104,83.571428571428584,78.358541666666667,75.322304166666655,72.896875180208326,70.452319096031232,68.138213245686686,65.868869604670735,63.704186797842162,61.553941098130231,59.524525396371459,57.600461507937418,55.608764307111265,53.603449858113954,51.752531821407707,49.921300113982277,"v2.1.11","v2.1.11"]
[256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.11","v2.1.11"]
[257,null,null,null,"Mittlerer Vergütungssatz für ab 2015 gebaute Anlagen (nominal) [Euro/MWh] (zur Kontrolle)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.29",null,null,null,"Mittlerer Vergütungssatz =\nSumme(t)2015->aktuelles Vorjahr (Zubau brutto (t) * Vergütungssatz Neuanlagen nominal (t)) + Zubau brutto (aktuelles Jahr)/2 *Vergütungsssatz Neuanlagen nominal  (aktuelles Jahr))\n/ (Summe(t)2015->aktuelles Vorjahr (Zubau brutto (t)) + Zubau brutto (aktuelles Jahr)/2)"]
[258,null,null,null,"Wasser",null,null,null,null,null,{"$f":"K268","v":104.6549069956925},{"$f":"IF((SUM($K56:K56)+L56/2)>0,(SUMPRODUCT($K56:K56,$K268:K268)+(L56/2)*L268) / (SUM($K56:K56)+L56/2),K277)","v":104.76824267324855},{"$f":"IF((SUM($K56:L56)+M56/2)>0,(SUMPRODUCT($K56:L56,$K268:L268)+(M56/2)*M268) / (SUM($K56:L56)+M56/2),L277)","v":104.91672125469348},{"$f":"IF((SUM($K56:M56)+N56/2)>0,(SUMPRODUCT($K56:M56,$K268:M268)+(N56/2)*N268) / (SUM($K56:M56)+N56/2),M277)","v":105.06747248838744},{"$f":"IF((SUM($K56:N56)+O56/2)>0,(SUMPRODUCT($K56:N56,$K268:N268)+(O56/2)*O268) / (SUM($K56:N56)+O56/2),N277)","v":105.26665720500512},{"$f":"IF((SUM($K56:O56)+P56/2)>0,(SUMPRODUCT($K56:O56,$K268:O268)+(P56/2)*P268) / (SUM($K56:O56)+P56/2),O277)","v":105.3947751024634},{"$f":"IF((SUM($K56:P56)+Q56/2)>0,(SUMPRODUCT($K56:P56,$K268:P268)+(Q56/2)*Q268) / (SUM($K56:P56)+Q56/2),P277)","v":105.48555237631777},{"$f":"IF((SUM($K56:Q56)+R56/2)>0,(SUMPRODUCT($K56:Q56,$K268:Q268)+(R56/2)*R268) / (SUM($K56:Q56)+R56/2),Q277)","v":105.57084623399206},{"$f":"IF((SUM($K56:R56)+S56/2)>0,(SUMPRODUCT($K56:R56,$K268:R268)+(S56/2)*S268) / (SUM($K56:R56)+S56/2),R277)","v":105.62540244040531},{"$f":"IF((SUM($K56:S56)+T56/2)>0,(SUMPRODUCT($K56:S56,$K268:S268)+(T56/2)*T268) / (SUM($K56:S56)+T56/2),S277)","v":105.66236551403577},{"$f":"IF((SUM($K56:T56)+U56/2)>0,(SUMPRODUCT($K56:T56,$K268:T268)+(U56/2)*U268) / (SUM($K56:T56)+U56/2),T277)","v":105.68320440707821},{"$f":"IF((SUM($K56:U56)+V56/2)>0,(SUMPRODUCT($K56:U56,$K268:U268)+(V56/2)*V268) / (SUM($K56:U56)+V56/2),U277)","v":105.68923612980552},{"$f":"IF((SUM($K56:V56)+W56/2)>0,(SUMPRODUCT($K56:V56,$K268:V268)+(W56/2)*W268) / (SUM($K56:V56)+W56/2),V277)","v":105.68164485970635},{"$f":"IF((SUM($K56:W56)+X56/2)>0,(SUMPRODUCT($K56:W56,$K268:W268)+(X56/2)*X268) / (SUM($K56:W56)+X56/2),W277)","v":105.66149823768046},{"$f":"IF((SUM($K56:X56)+Y56/2)>0,(SUMPRODUCT($K56:X56,$K268:X268)+(Y56/2)*Y268) / (SUM($K56:X56)+Y56/2),X277)","v":105.62976132281121},{"$f":"IF((SUM($K56:Y56)+Z56/2)>0,(SUMPRODUCT($K56:Y56,$K268:Y268)+(Z56/2)*Z268) / (SUM($K56:Y56)+Z56/2),Y277)","v":105.58730858901779},{"$f":"IF((SUM($K56:Z56)+AA56/2)>0,(SUMPRODUCT($K56:Z56,$K268:Z268)+(AA56/2)*AA268) / (SUM($K56:Z56)+AA56/2),Z277)","v":105.53493427681593},{"$f":"IF((SUM($K56:AA56)+AB56/2)>0,(SUMPRODUCT($K56:AA56,$K268:AA268)+(AB56/2)*AB268) / (SUM($K56:AA56)+AB56/2),AA277)","v":105.47336135743143},{"$f":"IF((SUM($K56:AB56)+AC56/2)>0,(SUMPRODUCT($K56:AB56,$K268:AB268)+(AC56/2)*AC268) / (SUM($K56:AB56)+AC56/2),AB277)","v":105.40324932153892},{"$f":"IF((SUM($K56:AC56)+AD56/2)>0,(SUMPRODUCT($K56:AC56,$K268:AC268)+(AD56/2)*AD268) / (SUM($K56:AC56)+AD56/2),AC277)","v":105.32520096858018},{"$f":"IF((SUM($K56:AD56)+AE56/2)>0,(SUMPRODUCT($K56:AD56,$K268:AD268)+(AE56/2)*AE268) / (SUM($K56:AD56)+AE56/2),AD277)","v":105.23976834314398},"v2.1.37",null,null,null,"Sonderfall: 2015: Mittlerer Vergütungssatz = Vergütungssatz für Neuanlagen 2015"]
[259,null,null,null,"Gas",null,null,null,null,null,{"$f":"K269","v":73.261496337603901},{"$f":"IF((SUM($K57:K57)+L57/2)>0,(SUMPRODUCT($K57:K57,$K269:K269)+(L57/2)*L269) / (SUM($K57:K57)+L57/2),K278)","v":73.323575707579437},{"$f":"IF((SUM($K57:L57)+M57/2)>0,(SUMPRODUCT($K57:L57,$K269:L269)+(M57/2)*M269) / (SUM($K57:L57)+M57/2),L278)","v":73.183303775519661},{"$f":"IF((SUM($K57:M57)+N57/2)>0,(SUMPRODUCT($K57:M57,$K269:M269)+(N57/2)*N269) / (SUM($K57:M57)+N57/2),M278)","v":72.325813450110772},{"$f":"IF((SUM($K57:N57)+O57/2)>0,(SUMPRODUCT($K57:N57,$K269:N269)+(O57/2)*O269) / (SUM($K57:N57)+O57/2),N278)","v":71.526499467045355},{"$f":"IF((SUM($K57:O57)+P57/2)>0,(SUMPRODUCT($K57:O57,$K269:O269)+(P57/2)*P269) / (SUM($K57:O57)+P57/2),O278)","v":71.117930320241626},{"$f":"IF((SUM($K57:P57)+Q57/2)>0,(SUMPRODUCT($K57:P57,$K269:P269)+(Q57/2)*Q269) / (SUM($K57:P57)+Q57/2),P278)","v":70.72041357040051},{"$f":"IF((SUM($K57:Q57)+R57/2)>0,(SUMPRODUCT($K57:Q57,$K269:Q269)+(R57/2)*R269) / (SUM($K57:Q57)+R57/2),Q278)","v":70.34208588391472},{"$f":"IF((SUM($K57:R57)+S57/2)>0,(SUMPRODUCT($K57:R57,$K269:R269)+(S57/2)*S269) / (SUM($K57:R57)+S57/2),R278)","v":69.960556387393325},{"$f":"IF((SUM($K57:S57)+T57/2)>0,(SUMPRODUCT($K57:S57,$K269:S269)+(T57/2)*T269) / (SUM($K57:S57)+T57/2),S278)","v":69.576455430957253},{"$f":"IF((SUM($K57:T57)+U57/2)>0,(SUMPRODUCT($K57:T57,$K269:T269)+(U57/2)*U269) / (SUM($K57:T57)+U57/2),T278)","v":69.19033974521659},{"$f":"IF((SUM($K57:U57)+V57/2)>0,(SUMPRODUCT($K57:U57,$K269:U269)+(V57/2)*V269) / (SUM($K57:U57)+V57/2),U278)","v":68.802702230123458},{"$f":"IF((SUM($K57:V57)+W57/2)>0,(SUMPRODUCT($K57:V57,$K269:V269)+(W57/2)*W269) / (SUM($K57:V57)+W57/2),V278)","v":67.627551383564636},{"$f":"IF((SUM($K57:W57)+X57/2)>0,(SUMPRODUCT($K57:W57,$K269:W269)+(X57/2)*X269) / (SUM($K57:W57)+X57/2),W278)","v":65.950475556440338},{"$f":"IF((SUM($K57:X57)+Y57/2)>0,(SUMPRODUCT($K57:X57,$K269:X269)+(Y57/2)*Y269) / (SUM($K57:X57)+Y57/2),X278)","v":64.53481969765285},{"$f":"IF((SUM($K57:Y57)+Z57/2)>0,(SUMPRODUCT($K57:Y57,$K269:Y269)+(Z57/2)*Z269) / (SUM($K57:Y57)+Z57/2),Y278)","v":63.309046190440966},{"$f":"IF((SUM($K57:Z57)+AA57/2)>0,(SUMPRODUCT($K57:Z57,$K269:Z269)+(AA57/2)*AA269) / (SUM($K57:Z57)+AA57/2),Z278)","v":62.225859319436012},{"$f":"IF((SUM($K57:AA57)+AB57/2)>0,(SUMPRODUCT($K57:AA57,$K269:AA269)+(AB57/2)*AB269) / (SUM($K57:AA57)+AB57/2),AA278)","v":61.252733471108215},{"$f":"IF((SUM($K57:AB57)+AC57/2)>0,(SUMPRODUCT($K57:AB57,$K269:AB269)+(AC57/2)*AC269) / (SUM($K57:AB57)+AC57/2),AB278)","v":60.366560519894541},{"$f":"IF((SUM($K57:AC57)+AD57/2)>0,(SUMPRODUCT($K57:AC57,$K269:AC269)+(AD57/2)*AD269) / (SUM($K57:AC57)+AD57/2),AC278)","v":59.550467688873447},{"$f":"IF((SUM($K57:AD57)+AE57/2)>0,(SUMPRODUCT($K57:AD57,$K269:AD269)+(AE57/2)*AE269) / (SUM($K57:AD57)+AE57/2),AD278)","v":58.791844075405258},"v2.1.37",null,null,null,"Sonderfall: \n   Wenn:  Summe(t)2015->aktuelles Vorjahr (Zubau brutto (t)) + Zubau brutto (aktuelles Jahr)/2) = 0, \n   dann:    verwende mittleren Vergütungssatz aus dem Vorjahr \n  (um Division durch Null zu vermeiden)"]
[260,null,null,null,"Biomasse",null,null,null,null,null,158.11805145780212,{"$f":"IF((SUM($K58:K58)+L58/2)>0,(SUMPRODUCT($K58:K58,$K270:K270)+(L58/2)*L270) / (SUM($K58:K58)+L58/2),K279)","v":159.40023779370907},{"$f":"IF((SUM($K58:L58)+M58/2)>0,(SUMPRODUCT($K58:L58,$K270:L270)+(M58/2)*M270) / (SUM($K58:L58)+M58/2),L279)","v":155.51628032250218},{"$f":"IF((SUM($K58:M58)+N58/2)>0,(SUMPRODUCT($K58:M58,$K270:M270)+(N58/2)*N270) / (SUM($K58:M58)+N58/2),M279)","v":150.20547394878406},{"$f":"IF((SUM($K58:N58)+O58/2)>0,(SUMPRODUCT($K58:N58,$K270:N270)+(O58/2)*O270) / (SUM($K58:N58)+O58/2),N279)","v":147.42274724543361},{"$f":"IF((SUM($K58:O58)+P58/2)>0,(SUMPRODUCT($K58:O58,$K270:O270)+(P58/2)*P270) / (SUM($K58:O58)+P58/2),O279)","v":145.81235345904682},{"$f":"IF((SUM($K58:P58)+Q58/2)>0,(SUMPRODUCT($K58:P58,$K270:P270)+(Q58/2)*Q270) / (SUM($K58:P58)+Q58/2),P279)","v":144.98571364224676},{"$f":"IF((SUM($K58:Q58)+R58/2)>0,(SUMPRODUCT($K58:Q58,$K270:Q270)+(R58/2)*R270) / (SUM($K58:Q58)+R58/2),Q279)","v":144.19680921384153},{"$f":"IF((SUM($K58:R58)+S58/2)>0,(SUMPRODUCT($K58:R58,$K270:R270)+(S58/2)*S270) / (SUM($K58:R58)+S58/2),R279)","v":142.98136105461273},{"$f":"IF((SUM($K58:S58)+T58/2)>0,(SUMPRODUCT($K58:S58,$K270:S270)+(T58/2)*T270) / (SUM($K58:S58)+T58/2),S279)","v":141.73019859171495},{"$f":"IF((SUM($K58:T58)+U58/2)>0,(SUMPRODUCT($K58:T58,$K270:T270)+(U58/2)*U270) / (SUM($K58:T58)+U58/2),T279)","v":140.81654369722409},{"$f":"IF((SUM($K58:U58)+V58/2)>0,(SUMPRODUCT($K58:U58,$K270:U270)+(V58/2)*V270) / (SUM($K58:U58)+V58/2),U279)","v":140.17847874600707},{"$f":"IF((SUM($K58:V58)+W58/2)>0,(SUMPRODUCT($K58:V58,$K270:V270)+(W58/2)*W270) / (SUM($K58:V58)+W58/2),V279)","v":139.68276873223323},{"$f":"IF((SUM($K58:W58)+X58/2)>0,(SUMPRODUCT($K58:W58,$K270:W270)+(X58/2)*X270) / (SUM($K58:W58)+X58/2),W279)","v":139.29702314162321},{"$f":"IF((SUM($K58:X58)+Y58/2)>0,(SUMPRODUCT($K58:X58,$K270:X270)+(Y58/2)*Y270) / (SUM($K58:X58)+Y58/2),X279)","v":138.88358368459987},{"$f":"IF((SUM($K58:Y58)+Z58/2)>0,(SUMPRODUCT($K58:Y58,$K270:Y270)+(Z58/2)*Z270) / (SUM($K58:Y58)+Z58/2),Y279)","v":138.4467448828307},{"$f":"IF((SUM($K58:Z58)+AA58/2)>0,(SUMPRODUCT($K58:Z58,$K270:Z270)+(AA58/2)*AA270) / (SUM($K58:Z58)+AA58/2),Z279)","v":137.99004343723578},{"$f":"IF((SUM($K58:AA58)+AB58/2)>0,(SUMPRODUCT($K58:AA58,$K270:AA270)+(AB58/2)*AB270) / (SUM($K58:AA58)+AB58/2),AA279)","v":137.51641743087771},{"$f":"IF((SUM($K58:AB58)+AC58/2)>0,(SUMPRODUCT($K58:AB58,$K270:AB270)+(AC58/2)*AC270) / (SUM($K58:AB58)+AC58/2),AB279)","v":137.02832702561977},{"$f":"IF((SUM($K58:AC58)+AD58/2)>0,(SUMPRODUCT($K58:AC58,$K270:AC270)+(AD58/2)*AD270) / (SUM($K58:AC58)+AD58/2),AC279)","v":136.52784709711071},{"$f":"IF((SUM($K58:AD58)+AE58/2)>0,(SUMPRODUCT($K58:AD58,$K270:AD270)+(AE58/2)*AE270) / (SUM($K58:AD58)+AE58/2),AD279)","v":136.07371436264145},"v2.1.37"]
[261,null,null,null,"Geothermie",null,null,null,null,null,224.63073739001857,{"$f":"IF((SUM($K59:K59)+L59/2)>0,(SUMPRODUCT($K59:K59,$K271:K271)+(L59/2)*L271) / (SUM($K59:K59)+L59/2),K280)","v":226.76286987390068},{"$f":"IF((SUM($K59:L59)+M59/2)>0,(SUMPRODUCT($K59:L59,$K271:L271)+(M59/2)*M271) / (SUM($K59:L59)+M59/2),L280)","v":227.73194196737887},{"$f":"IF((SUM($K59:M59)+N59/2)>0,(SUMPRODUCT($K59:M59,$K271:M271)+(N59/2)*N271) / (SUM($K59:M59)+N59/2),M280)","v":229.69797492860965},{"$f":"IF((SUM($K59:N59)+O59/2)>0,(SUMPRODUCT($K59:N59,$K271:N271)+(O59/2)*O271) / (SUM($K59:N59)+O59/2),N280)","v":230.81159861060755},{"$f":"IF((SUM($K59:O59)+P59/2)>0,(SUMPRODUCT($K59:O59,$K271:O271)+(P59/2)*P271) / (SUM($K59:O59)+P59/2),O280)","v":231.04214484449295},{"$f":"IF((SUM($K59:P59)+Q59/2)>0,(SUMPRODUCT($K59:P59,$K271:P271)+(Q59/2)*Q271) / (SUM($K59:P59)+Q59/2),P280)","v":229.4565496515005},{"$f":"IF((SUM($K59:Q59)+R59/2)>0,(SUMPRODUCT($K59:Q59,$K271:Q271)+(R59/2)*R271) / (SUM($K59:Q59)+R59/2),Q280)","v":222.61934559506287},{"$f":"IF((SUM($K59:R59)+S59/2)>0,(SUMPRODUCT($K59:R59,$K271:R271)+(S59/2)*S271) / (SUM($K59:R59)+S59/2),R280)","v":215.50752348916916},{"$f":"IF((SUM($K59:S59)+T59/2)>0,(SUMPRODUCT($K59:S59,$K271:S271)+(T59/2)*T271) / (SUM($K59:S59)+T59/2),S280)","v":209.05890184446696},{"$f":"IF((SUM($K59:T59)+U59/2)>0,(SUMPRODUCT($K59:T59,$K271:T271)+(U59/2)*U271) / (SUM($K59:T59)+U59/2),T280)","v":202.97915414180576},{"$f":"IF((SUM($K59:U59)+V59/2)>0,(SUMPRODUCT($K59:U59,$K271:U271)+(V59/2)*V271) / (SUM($K59:U59)+V59/2),U280)","v":197.10417754481745},{"$f":"IF((SUM($K59:V59)+W59/2)>0,(SUMPRODUCT($K59:V59,$K271:V271)+(W59/2)*W271) / (SUM($K59:V59)+W59/2),V280)","v":193.80990914965918},{"$f":"IF((SUM($K59:W59)+X59/2)>0,(SUMPRODUCT($K59:W59,$K271:W271)+(X59/2)*X271) / (SUM($K59:W59)+X59/2),W280)","v":192.32760723611781},{"$f":"IF((SUM($K59:X59)+Y59/2)>0,(SUMPRODUCT($K59:X59,$K271:X271)+(Y59/2)*Y271) / (SUM($K59:X59)+Y59/2),X280)","v":190.63958475051373},{"$f":"IF((SUM($K59:Y59)+Z59/2)>0,(SUMPRODUCT($K59:Y59,$K271:Y271)+(Z59/2)*Z271) / (SUM($K59:Y59)+Z59/2),Y280)","v":188.78597380362152},{"$f":"IF((SUM($K59:Z59)+AA59/2)>0,(SUMPRODUCT($K59:Z59,$K271:Z271)+(AA59/2)*AA271) / (SUM($K59:Z59)+AA59/2),Z280)","v":186.80004576562962},{"$f":"IF((SUM($K59:AA59)+AB59/2)>0,(SUMPRODUCT($K59:AA59,$K271:AA271)+(AB59/2)*AB271) / (SUM($K59:AA59)+AB59/2),AA280)","v":184.70950427546782},{"$f":"IF((SUM($K59:AB59)+AC59/2)>0,(SUMPRODUCT($K59:AB59,$K271:AB271)+(AC59/2)*AC271) / (SUM($K59:AB59)+AC59/2),AB280)","v":182.53750235513331},{"$f":"IF((SUM($K59:AC59)+AD59/2)>0,(SUMPRODUCT($K59:AC59,$K271:AC271)+(AD59/2)*AD271) / (SUM($K59:AC59)+AD59/2),AC280)","v":180.30344962743257},{"$f":"IF((SUM($K59:AD59)+AE59/2)>0,(SUMPRODUCT($K59:AD59,$K271:AD271)+(AE59/2)*AE271) / (SUM($K59:AD59)+AE59/2),AD280)","v":178.02365820612545},"v2.1.37"]
[262,null,null,null,"Wind Onshore",null,null,null,null,null,79.333871538538332,{"$f":"IF((SUM($K60:K60)+L60/2)>0,(SUMPRODUCT($K60:K60,$K272:K272)+(L60/2)*L272) / (SUM($K60:K60)+L60/2),K281)","v":79.679775197097186},{"$f":"IF((SUM($K60:L60)+M60/2)>0,(SUMPRODUCT($K60:L60,$K272:L272)+(M60/2)*M272) / (SUM($K60:L60)+M60/2),L281)","v":78.485204908408974},{"$f":"IF((SUM($K60:M60)+N60/2)>0,(SUMPRODUCT($K60:M60,$K272:M272)+(N60/2)*N272) / (SUM($K60:M60)+N60/2),M281)","v":77.056637934001699},{"$f":"IF((SUM($K60:N60)+O60/2)>0,(SUMPRODUCT($K60:N60,$K272:N272)+(O60/2)*O272) / (SUM($K60:N60)+O60/2),N281)","v":75.762267445953199},{"$f":"IF((SUM($K60:O60)+P60/2)>0,(SUMPRODUCT($K60:O60,$K272:O272)+(P60/2)*P272) / (SUM($K60:O60)+P60/2),O281)","v":74.347278630381098},{"$f":"IF((SUM($K60:P60)+Q60/2)>0,(SUMPRODUCT($K60:P60,$K272:P272)+(Q60/2)*Q272) / (SUM($K60:P60)+Q60/2),P281)","v":73.077080777247474},{"$f":"IF((SUM($K60:Q60)+R60/2)>0,(SUMPRODUCT($K60:Q60,$K272:Q272)+(R60/2)*R272) / (SUM($K60:Q60)+R60/2),Q281)","v":71.761263913223715},{"$f":"IF((SUM($K60:R60)+S60/2)>0,(SUMPRODUCT($K60:R60,$K272:R272)+(S60/2)*S272) / (SUM($K60:R60)+S60/2),R281)","v":70.257964856734162},{"$f":"IF((SUM($K60:S60)+T60/2)>0,(SUMPRODUCT($K60:S60,$K272:S272)+(T60/2)*T272) / (SUM($K60:S60)+T60/2),S281)","v":68.796776875000802},{"$f":"IF((SUM($K60:T60)+U60/2)>0,(SUMPRODUCT($K60:T60,$K272:T272)+(U60/2)*U272) / (SUM($K60:T60)+U60/2),T281)","v":67.499970779061755},{"$f":"IF((SUM($K60:U60)+V60/2)>0,(SUMPRODUCT($K60:U60,$K272:U272)+(V60/2)*V272) / (SUM($K60:U60)+V60/2),U281)","v":66.328267750668189},{"$f":"IF((SUM($K60:V60)+W60/2)>0,(SUMPRODUCT($K60:V60,$K272:V272)+(W60/2)*W272) / (SUM($K60:V60)+W60/2),V281)","v":65.253979915516496},{"$f":"IF((SUM($K60:W60)+X60/2)>0,(SUMPRODUCT($K60:W60,$K272:W272)+(X60/2)*X272) / (SUM($K60:W60)+X60/2),W281)","v":64.257028569962813},{"$f":"IF((SUM($K60:X60)+Y60/2)>0,(SUMPRODUCT($K60:X60,$K272:X272)+(Y60/2)*Y272) / (SUM($K60:X60)+Y60/2),X281)","v":63.32249828919214},{"$f":"IF((SUM($K60:Y60)+Z60/2)>0,(SUMPRODUCT($K60:Y60,$K272:Y272)+(Z60/2)*Z272) / (SUM($K60:Y60)+Z60/2),Y281)","v":62.439077495602461},{"$f":"IF((SUM($K60:Z60)+AA60/2)>0,(SUMPRODUCT($K60:Z60,$K272:Z272)+(AA60/2)*AA272) / (SUM($K60:Z60)+AA60/2),Z281)","v":61.598032014281756},{"$f":"IF((SUM($K60:AA60)+AB60/2)>0,(SUMPRODUCT($K60:AA60,$K272:AA272)+(AB60/2)*AB272) / (SUM($K60:AA60)+AB60/2),AA281)","v":60.792510542596553},{"$f":"IF((SUM($K60:AB60)+AC60/2)>0,(SUMPRODUCT($K60:AB60,$K272:AB272)+(AC60/2)*AC272) / (SUM($K60:AB60)+AC60/2),AB281)","v":60.017063220366495},{"$f":"IF((SUM($K60:AC60)+AD60/2)>0,(SUMPRODUCT($K60:AC60,$K272:AC272)+(AD60/2)*AD272) / (SUM($K60:AC60)+AD60/2),AC281)","v":59.2673007292831},{"$f":"IF((SUM($K60:AD60)+AE60/2)>0,(SUMPRODUCT($K60:AD60,$K272:AD272)+(AE60/2)*AE272) / (SUM($K60:AD60)+AE60/2),AD281)","v":58.539648284616113},"v2.1.37"]
[263,null,null,null,"Wind Offshore",null,null,null,null,null,172.93001211771269,{"$f":"IF((SUM($K61:K61)+L61/2)>0,(SUMPRODUCT($K61:K61,$K273:K273)+(L61/2)*L273) / (SUM($K61:K61)+L61/2),K282)","v":173.15506702486545},{"$f":"IF((SUM($K61:L61)+M61/2)>0,(SUMPRODUCT($K61:L61,$K273:L273)+(M61/2)*M273) / (SUM($K61:L61)+M61/2),L282)","v":174.26729226164684},{"$f":"IF((SUM($K61:M61)+N61/2)>0,(SUMPRODUCT($K61:M61,$K273:M273)+(N61/2)*N273) / (SUM($K61:M61)+N61/2),M282)","v":171.22194524147082},{"$f":"IF((SUM($K61:N61)+O61/2)>0,(SUMPRODUCT($K61:N61,$K273:N273)+(O61/2)*O273) / (SUM($K61:N61)+O61/2),N282)","v":165.28748848390563},{"$f":"IF((SUM($K61:O61)+P61/2)>0,(SUMPRODUCT($K61:O61,$K273:O273)+(P61/2)*P273) / (SUM($K61:O61)+P61/2),O282)","v":162.38719258570157},{"$f":"IF((SUM($K61:P61)+Q61/2)>0,(SUMPRODUCT($K61:P61,$K273:P273)+(Q61/2)*Q273) / (SUM($K61:P61)+Q61/2),P282)","v":161.89204538696467},{"$f":"IF((SUM($K61:Q61)+R61/2)>0,(SUMPRODUCT($K61:Q61,$K273:Q273)+(R61/2)*R273) / (SUM($K61:Q61)+R61/2),Q282)","v":159.49913092116876},{"$f":"IF((SUM($K61:R61)+S61/2)>0,(SUMPRODUCT($K61:R61,$K273:R273)+(S61/2)*S273) / (SUM($K61:R61)+S61/2),R282)","v":152.47708168750773},{"$f":"IF((SUM($K61:S61)+T61/2)>0,(SUMPRODUCT($K61:S61,$K273:S273)+(T61/2)*T273) / (SUM($K61:S61)+T61/2),S282)","v":142.28648113157757},{"$f":"IF((SUM($K61:T61)+U61/2)>0,(SUMPRODUCT($K61:T61,$K273:T273)+(U61/2)*U273) / (SUM($K61:T61)+U61/2),T282)","v":133.32455336476534},{"$f":"IF((SUM($K61:U61)+V61/2)>0,(SUMPRODUCT($K61:U61,$K273:U273)+(V61/2)*V273) / (SUM($K61:U61)+V61/2),U282)","v":126.50991033701862},{"$f":"IF((SUM($K61:V61)+W61/2)>0,(SUMPRODUCT($K61:V61,$K273:V273)+(W61/2)*W273) / (SUM($K61:V61)+W61/2),V282)","v":120.63795000308519},{"$f":"IF((SUM($K61:W61)+X61/2)>0,(SUMPRODUCT($K61:W61,$K273:W273)+(X61/2)*X273) / (SUM($K61:W61)+X61/2),W282)","v":115.66553563063843},{"$f":"IF((SUM($K61:X61)+Y61/2)>0,(SUMPRODUCT($K61:X61,$K273:X273)+(Y61/2)*Y273) / (SUM($K61:X61)+Y61/2),X282)","v":111.39572568292679},{"$f":"IF((SUM($K61:Y61)+Z61/2)>0,(SUMPRODUCT($K61:Y61,$K273:Y273)+(Z61/2)*Z273) / (SUM($K61:Y61)+Z61/2),Y282)","v":107.68475985696186},{"$f":"IF((SUM($K61:Z61)+AA61/2)>0,(SUMPRODUCT($K61:Z61,$K273:Z273)+(AA61/2)*AA273) / (SUM($K61:Z61)+AA61/2),Z282)","v":104.42523172554407},{"$f":"IF((SUM($K61:AA61)+AB61/2)>0,(SUMPRODUCT($K61:AA61,$K273:AA273)+(AB61/2)*AB273) / (SUM($K61:AA61)+AB61/2),AA282)","v":101.53527016552576},{"$f":"IF((SUM($K61:AB61)+AC61/2)>0,(SUMPRODUCT($K61:AB61,$K273:AB273)+(AC61/2)*AC273) / (SUM($K61:AB61)+AC61/2),AB282)","v":98.951366926481654},{"$f":"IF((SUM($K61:AC61)+AD61/2)>0,(SUMPRODUCT($K61:AC61,$K273:AC273)+(AD61/2)*AD273) / (SUM($K61:AC61)+AD61/2),AC282)","v":96.623492930040854},{"$f":"IF((SUM($K61:AD61)+AE61/2)>0,(SUMPRODUCT($K61:AD61,$K273:AD273)+(AE61/2)*AE273) / (SUM($K61:AD61)+AE61/2),AD282)","v":94.511694263346726},"v2.1.37"]
[264,null,null,null,"Solar",null,null,null,null,null,97.739644097585838,{"$f":"IF((SUM($K62:K62)+L62/2)>0,(SUMPRODUCT($K62:K62,$K274:K274)+(L62/2)*L274) / (SUM($K62:K62)+L62/2),K283)","v":98.696421463994128},{"$f":"IF((SUM($K62:L62)+M62/2)>0,(SUMPRODUCT($K62:L62,$K274:L274)+(M62/2)*M274) / (SUM($K62:L62)+M62/2),L283)","v":97.890766400134595},{"$f":"IF((SUM($K62:M62)+N62/2)>0,(SUMPRODUCT($K62:M62,$K274:M274)+(N62/2)*N274) / (SUM($K62:M62)+N62/2),M283)","v":98.410895583392573},{"$f":"IF((SUM($K62:N62)+O62/2)>0,(SUMPRODUCT($K62:N62,$K274:N274)+(O62/2)*O274) / (SUM($K62:N62)+O62/2),N283)","v":99.772853311232907},{"$f":"IF((SUM($K62:O62)+P62/2)>0,(SUMPRODUCT($K62:O62,$K274:O274)+(P62/2)*P274) / (SUM($K62:O62)+P62/2),O283)","v":97.515402866682095},{"$f":"IF((SUM($K62:P62)+Q62/2)>0,(SUMPRODUCT($K62:P62,$K274:P274)+(Q62/2)*Q274) / (SUM($K62:P62)+Q62/2),P283)","v":93.923625243863441},{"$f":"IF((SUM($K62:Q62)+R62/2)>0,(SUMPRODUCT($K62:Q62,$K274:Q274)+(R62/2)*R274) / (SUM($K62:Q62)+R62/2),Q283)","v":90.771265896014839},{"$f":"IF((SUM($K62:R62)+S62/2)>0,(SUMPRODUCT($K62:R62,$K274:R274)+(S62/2)*S274) / (SUM($K62:R62)+S62/2),R283)","v":87.517790608864146},{"$f":"IF((SUM($K62:S62)+T62/2)>0,(SUMPRODUCT($K62:S62,$K274:S274)+(T62/2)*T274) / (SUM($K62:S62)+T62/2),S283)","v":84.768556686673051},{"$f":"IF((SUM($K62:T62)+U62/2)>0,(SUMPRODUCT($K62:T62,$K274:T274)+(U62/2)*U274) / (SUM($K62:T62)+U62/2),T283)","v":82.606929674297945},{"$f":"IF((SUM($K62:U62)+V62/2)>0,(SUMPRODUCT($K62:U62,$K274:U274)+(V62/2)*V274) / (SUM($K62:U62)+V62/2),U283)","v":80.746980420924771},{"$f":"IF((SUM($K62:V62)+W62/2)>0,(SUMPRODUCT($K62:V62,$K274:V274)+(W62/2)*W274) / (SUM($K62:V62)+W62/2),V283)","v":79.576557289658012},{"$f":"IF((SUM($K62:W62)+X62/2)>0,(SUMPRODUCT($K62:W62,$K274:W274)+(X62/2)*X274) / (SUM($K62:W62)+X62/2),W283)","v":78.886015264800363},{"$f":"IF((SUM($K62:X62)+Y62/2)>0,(SUMPRODUCT($K62:X62,$K274:X274)+(Y62/2)*Y274) / (SUM($K62:X62)+Y62/2),X283)","v":78.160841238713544},{"$f":"IF((SUM($K62:Y62)+Z62/2)>0,(SUMPRODUCT($K62:Y62,$K274:Y274)+(Z62/2)*Z274) / (SUM($K62:Y62)+Z62/2),Y283)","v":77.408359899937267},{"$f":"IF((SUM($K62:Z62)+AA62/2)>0,(SUMPRODUCT($K62:Z62,$K274:Z274)+(AA62/2)*AA274) / (SUM($K62:Z62)+AA62/2),Z283)","v":76.636557686497085},{"$f":"IF((SUM($K62:AA62)+AB62/2)>0,(SUMPRODUCT($K62:AA62,$K274:AA274)+(AB62/2)*AB274) / (SUM($K62:AA62)+AB62/2),AA283)","v":75.848456939822569},{"$f":"IF((SUM($K62:AB62)+AC62/2)>0,(SUMPRODUCT($K62:AB62,$K274:AB274)+(AC62/2)*AC274) / (SUM($K62:AB62)+AC62/2),AB283)","v":75.044370716141358},{"$f":"IF((SUM($K62:AC62)+AD62/2)>0,(SUMPRODUCT($K62:AC62,$K274:AC274)+(AD62/2)*AD274) / (SUM($K62:AC62)+AD62/2),AC283)","v":74.228615377444868},{"$f":"IF((SUM($K62:AD62)+AE62/2)>0,(SUMPRODUCT($K62:AD62,$K274:AD274)+(AE62/2)*AE274) / (SUM($K62:AD62)+AE62/2),AD283)","v":73.405485691691126},"v2.1.37"]
[265]
["257.02",null,null,null,"Mittlerer Vergütungssatz für ab 2015 gebaute Anlagen (nominal) [Euro/MWh]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.29"]
["258.02",null,null,null,"Wasser",null,null,null,null,null,{"$f":"IF(K277<K$181*K29,K$181*K29,K277)","v":104.6549069956925},104.76824267324855,104.91672125469348,105.06747248838744,105.26665720500512,105.3947751024634,105.48555237631777,105.57084623399206,105.62540244040531,105.66236551403577,105.68320440707821,105.68923612980552,105.68164485970635,105.66149823768046,105.62976132281121,105.58730858901779,105.53493427681593,105.47336135743143,105.40324932153892,105.32520096858018,105.23976834314398,"v2.1.37",null,null,null,"(Ergebnis Zwischenrechnung für Jahr -1\n+ Vergütungssatzabfrage aktuelles Jahr * Stromenge/2)/Strommengen"]
["259.02",null,null,null,"Gas",null,null,null,null,null,{"$f":"IF(K278<K$181*K30,K$181*K30,K278)","v":73.261496337603901},73.323575707579437,73.183303775519661,72.325813450110772,71.526499467045355,71.117930320241626,70.72041357040051,78.400000000000006,87.52,72.53,71.599999999999994,70.62,70.350000000000009,69.61,68.930000000000007,68.58,68.17,67.377499999999998,66.585000000000008,65.792500000000004,65,"v2.1.37"]
["260.02",null,null,null,"Biomasse",null,null,null,null,null,{"$f":"IF(K279<K$181*K31,K$181*K31,K279)","v":158.11805145780212},159.40023779370907,155.51628032250218,150.20547394878406,147.42274724543361,145.81235345904682,144.98571364224676,144.19680921384153,142.98136105461273,141.73019859171495,140.81654369722409,140.17847874600707,139.68276873223323,139.29702314162321,138.88358368459987,138.4467448828307,137.99004343723578,137.51641743087771,137.02832702561977,136.52784709711071,136.07371436264145,"v2.1.37"]
["261.02",null,null,null,"Geothermie",null,null,null,null,null,{"$f":"IF(K280<K$181*K32,K$181*K32,K280)","v":224.63073739001857},226.76286987390068,227.73194196737887,229.69797492860965,230.81159861060755,231.04214484449295,229.4565496515005,222.61934559506287,215.50752348916916,209.05890184446696,202.97915414180576,197.10417754481745,193.80990914965918,192.32760723611781,190.63958475051373,188.78597380362152,186.80004576562962,184.70950427546782,182.53750235513331,180.30344962743257,178.02365820612545,"v2.1.37"]
["262.02",null,null,null,"Wind Onshore",null,null,null,null,null,{"$f":"IF(K281<K$181*K33,K$181*K33,K281)","v":79.333871538538332},79.679775197097186,78.485204908408974,77.056637934001699,75.762267445953199,74.347278630381098,73.077080777247474,71.761263913223715,77.624522613065309,68.796776875000802,67.499970779061755,66.328267750668189,65.253979915516496,64.257028569962813,63.32249828919214,62.439077495602461,61.598032014281756,60.792510542596553,60.017063220366495,59.2673007292831,58.539648284616113,"v2.1.37"]
["263.02",null,null,null,"Wind Offshore",null,null,null,null,null,{"$f":"IF(K282<K$181*K34,K$181*K34,K282)","v":172.93001211771269},173.15506702486545,174.26729226164684,171.22194524147082,165.28748848390563,162.38719258570157,161.89204538696467,159.49913092116876,152.47708168750773,142.28648113157757,133.32455336476534,126.50991033701862,120.63795000308519,115.66553563063843,111.39572568292679,107.68475985696186,104.42523172554407,101.53527016552576,98.951366926481654,96.623492930040854,94.511694263346726,"v2.1.37"]
["264.02",null,null,null,"Solar",null,null,null,null,null,{"$f":"IF(K283<K$181*K35,K$181*K35,K283)","v":97.739644097585838},98.696421463994128,97.890766400134595,98.410895583392573,99.772853311232907,97.515402866682095,93.923625243863441,90.771265896014839,87.517790608864146,84.768556686673051,82.606929674297945,80.746980420924771,79.576557289658012,78.886015264800363,78.160841238713544,77.408359899937267,76.636557686497085,75.848456939822569,75.044370716141358,74.228615377444868,73.405485691691126,"v2.1.37"]
["265.02"]
[266,null,null,null,"Einnahmen der Anlagenbetreiber (Baujahr nach 2014) gemäß Vergütungssatz (nominal) [Mrd. Euro]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.33",null,null,null,"Einnahmen der Anlagenbetreiber = \nMittlerer Vergütungssatz * (\nStrommenge aus Anlagen Baujahr >2014 \n- Eigenverbrauch Neu)\n- Vermiedene Zahlungen durch Absenkung der Vergütung","Vermarktungserlöse"]
[267,null,null,null,"Wasser",null,null,null,null,null,{"$f":"IF(K286*(K228-K258)/1000-K167+K355+K315<=K345,K345-K355-K315,K286*(K228-K258)/1000-K167)","v":6.0202884354257684E-2},0.12501936318980494,0.13080673343941793,0.13523428373837212,0.14215361639919785,0.14858075461552095,0.15433785929951863,0.15956721587459904,0.16402473295096845,0.16846162629981293,0.17287811430332958,0.17727440144970119,0.18164893628450063,0.18600073907452117,0.19032998505196519,0.1946368427205985,0.19892147456489159,0.20318403766445367,0.20742468422824556,0.21164356206057788,{"$f":"IF(AE286*(AE228-AE258)/1000-AE167+AE355+AE315<=AE345,AE345-AE355-AE315,AE286*(AE228-AE258)/1000-AE167)","v":0.21584081496889146},"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)",{"$f":"AE345","v":0.40646762211848708}]
[268,null,null,null,"Gas",null,null,null,null,null,4.8650608756385088E-3,1.017272401213851E-2,1.0832129081806263E-2,1.1765027869992813E-2,1.2706901930567933E-2,1.3136223585429877E-2,1.3578678234309806E-2,1.5646707528952787E-2,2.8380767735593088E-2,1.550208124448396E-2,1.5854936554260471E-2,1.6237246073763284E-2,1.8059798862160421E-2,2.1003962229608493E-2,2.3902295560343522E-2,2.6868685428287201E-2,2.9777349777388381E-2,3.2464792687829931E-2,3.5080872313247351E-2,3.7625588653640608E-2,{"$f":"IF(AE287*(AE229-AE259)/1000-AE168+AE356+AE316<=AE346,AE346-AE356-AE316,AE287*(AE229-AE259)/1000-AE168)","v":4.0098941709009697E-2},"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)",{"$f":"AE346","v":4.0098941709009697E-2}]
[269,null,null,null,"Biomasse",null,null,null,null,null,0.10396441189220842,0.2813361084899732,0.43987541638278288,0.64544506446885042,0.85758323006384429,0.99651627438680257,1.0778582496214528,1.2256868855957004,1.4431195475139411,1.644611165943948,1.8358959193916913,2.0181827303414748,2.1593472112141359,2.2648216126972893,2.3692063932953111,2.4725117833234629,2.5747476154362743,2.6759233912636589,2.776048332125558,2.87513141814151,2.9744268366961522,"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)",1.4208309466000002]
[270,null,null,null,"Geothermie",null,null,null,null,null,0,2.460944045306506E-3,6.3785439625643134E-3,1.1501666698600267E-2,1.8152178172731227E-2,2.4282413902083782E-2,3.3231847901202337E-2,5.3182648565932536E-2,8.2737432910438349E-2,0.11437006249095438,0.14738011913505306,0.18152526045585266,0.20264589671770131,0.20981230233756051,0.21661060602066098,0.2230602561336428,0.22917955894852374,0.23498576895371168,0.24049516726541398,0.2457231305592035,0.25068419232661371,"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)",9.1529814999999987E-2]
[271,null,null,null,"Wind Onshore",null,null,null,null,null,0.33926543412582211,1.0917868063780236,1.9923436763698676,2.6848309998443045,3.0028383284361975,3.2246360473993163,3.4426775601796202,3.6717386752722274,4.3580755697719642,4.2499570594754408,4.5563678888121011,4.8628089100767147,5.1704660310896484,5.478866484372694,5.7855943607237439,6.0892414424607537,6.3889184215318613,6.6840297810871432,6.9741583438166916,7.2590011650097335,7.5441180967517631,"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)",5.0260056969053961]
[272,null,null,null,"Wind Offshore",null,null,null,null,null,0.68519349688351627,1.6401606379583997,2.320538035737322,2.9910061316476497,3.5564616338227362,3.9204079517598349,3.9676106193504852,3.9915372504567288,4.1005631293236666,4.0396485387484029,4.1153103015118369,3.9857332834491306,3.3078821584528511,3.2278611104713111,3.0417061886200107,3.245740334713894,3.5329568667166282,3.8426566266403457,4.1496709277778914,4.1314868507655076,4.173226503510592,"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)",3.6028192192909083]
[273,null,null,null,"Solar",null,null,null,null,null,4.9676870018863978E-2,0.14383874341315595,0.2955444718546984,0.48328473586709264,0.80757311765457584,1.1976680999851399,1.5749583996563103,1.9327983346296826,2.380930361402954,2.8732778094098697,3.3422379817594572,3.7907762053661087,4.0946773968230019,4.2575963501382343,4.416222925111958,4.5706950561923287,4.7212634055410252,4.8679398804184961,5.010585098678094,5.1493392283866584,5.2832324621940776,"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)",2.8067411578326298]
[274,null,null,null,"Gesamt",null,null,null,null,null,{"$f":"SUM(K295:K301)","v":1.2431681581503069},3.2947753274868026,5.1963190068284595,{"$f":"SUM(N295:N301)","v":6.9630679101348623},{"$f":"SUM(O295:O301)","v":8.3974690064798505},9.5252277656341295,{"$f":"SUM(Q295:Q301)","v":10.264253214242899},11.050157717923824,12.557831541609524,13.105828343612913,14.185925261467728,15.032538037212747,15.134727429443998,15.64596256132122,16.043572754383995,16.822754400972968,17.675764692516594,18.54118427871564,19.393463426205145,19.909950943576831,20.4816278481571,null,null,null,null,null,13.394493399456429]
[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",{"$f":"F140*(F111+F121)/1000 + F158*(F248+F258)/1000","v":0.41396176000000001},0.16263688900000001,0.41207295941425998,0.48692010585074991,0.51080576769520003,0.55367710800000003,0.57915161100000001,0.59035525699999991,0.50933458300000001,0.56000223000000005,0.52196014299999993,0.54223086899999995,0.54161495900000001,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[278,null,null,null,"Gas",{"$f":"F141*(F112+F122)/1000 + F159*(F249+F259)/1000","v":0.12953265},1.4075396E-2,5.2400481459999995E-2,0.10797205039999999,6.3886050243399994E-2,0.11697941100000001,0.11299272400000002,9.5978957999999989E-2,9.0931739999999997E-2,8.8120348999999987E-2,6.8837204999999999E-2,6.0752625999999997E-2,6.2321124999999991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[279,null,null,null,"Biomasse",{"$f":"F142*(F113+F123)/1000 + F160*(F250+F260)/1000","v":3.9508552800000003},4.2497729089999998,5.0895666185599993,6.0503774180499983,6.4394082612499988,7.1272603240000008,7.5257682859999999,7.6880897129999992,7.9379307329999991,8.0948488320000003,8.0244355190000007,7.9354001729999988,7.3205225789999995,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[280,null,null,null,"Geothermie",{"$f":"F143*(F114+F124)/1000 + F161*(F251+F261)/1000","v":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-2,5.7536446999999998E-2,4.2243857000000003E-2,5.3254587999999999E-2,8.6403632000000008E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[281,null,null,null,"Wind Onshore",{"$f":"F144*(F115+F125)/1000 + F162*(F252+F262)/1000","v":4.1869800800000005},4.4946196810000005,4.3533828439027991,5.3593675109834491,6.1037070259736002,6.2107977910000001,6.9356407530000004,7.2198882399999995,7.9691562089999985,8.759169442000001,8.6681318550000004,8.7232046370000003,8.1493156079999984,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[282,null,null,null,"Wind Offshore",{"$f":"F145*(F116+F126)/1000 + F163*(F253+F263)/1000","v":9.8100000000000007E-2},0.17201868399999998,0.21721885938639998,0.47161680655509991,1.4138436736538,2.0468048479999998,2.8240475410000001,3.640805179,4.1951680539999998,4.9603236049999992,5.5274199179999997,5.4945598640000002,5.4916206320000001,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[283,null,null,null,"Solar",{"$f":"F146*(F117+F127)/1000 + F164*(F254+F264)/1000","v":3.8826109599999996},8.0206210149999997,8.7892939436962809,10.302513792381449,10.72971006440835,10.922211617309644,10.733641847822593,10.313718607912627,10.725377803457876,10.640584707282317,10.785729273655347,11.145528535703878,12.145899166899436,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33","v.3.0.9"]
[284,null,null,null,"Gesamt",{"$f":"SUM(F305:F311)","v":12.667440729999999},17.126834930000001,18.937664991119739,22.796891415220745,{"$f":"SUM(J305:J311)","v":25.293093383584349},27.016673978309647,{"$f":"SUM(L305:L311)","v":28.755229725822591},29.595727039912624,31.477514966457875,33.160585612282318,33.638757770655353,33.954931292703876,33.797697701899438,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"'D-Managementprämie_Bestand'!M6*L26","v":6.7446899412775038E-3},{"$f":"'D-Managementprämie_Bestand'!N6*M26","v":5.338206538063172E-3},{"$f":"'D-Managementprämie_Bestand'!O6*N26","v":5.6600221307844525E-3},{"$f":"'D-Managementprämie_Bestand'!P6","v":0},{"$f":"'D-Managementprämie_Bestand'!Q6","v":0},{"$f":"'D-Managementprämie_Bestand'!R6","v":0},{"$f":"'D-Managementprämie_Bestand'!S6","v":0},{"$f":"'D-Managementprämie_Bestand'!T6","v":5.9352295566502469E-3},{"$f":"'D-Managementprämie_Bestand'!U6","v":5.8475168045815252E-3},{"$f":"'D-Managementprämie_Bestand'!V6","v":5.7611003000803207E-3},{"$f":"'D-Managementprämie_Bestand'!W6","v":5.6759608867786426E-3},{"$f":"'D-Managementprämie_Bestand'!X6","v":5.59207969140753E-3},{"$f":"'D-Managementprämie_Bestand'!Y6","v":5.5094381196133316E-3},{"$f":"'D-Managementprämie_Bestand'!Z6","v":5.4280178518357949E-3},{"$f":"'D-Managementprämie_Bestand'!AA6","v":5.3478008392470891E-3},{"$f":"'D-Managementprämie_Bestand'!AB6","v":5.2687692997508279E-3},{"$f":"'D-Managementprämie_Bestand'!AC6","v":5.1909057140402245E-3},{"$f":"'D-Managementprämie_Bestand'!AD6","v":5.1141928217145081E-3},{"$f":"'D-Managementprämie_Bestand'!AE6","v":5.0386136174527174E-3},{"$f":"'D-Managementprämie_Bestand'!AF6","v":4.9641513472440564E-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":0},{"$f":"'D-Managementprämie_Bestand'!S7","v":0},{"$f":"'D-Managementprämie_Bestand'!T7","v":1.7861162561576356E-3},{"$f":"'D-Managementprämie_Bestand'!U7","v":1.7597204494163902E-3},{"$f":"'D-Managementprämie_Bestand'!V7","v":1.7337147284890546E-3},{"$f":"'D-Managementprämie_Bestand'!W7","v":1.708093328560645E-3},{"$f":"'D-Managementprämie_Bestand'!X7","v":1.6828505700104879E-3},{"$f":"'D-Managementprämie_Bestand'!Y7","v":1.6579808571531905E-3},{"$f":"'D-Managementprämie_Bestand'!Z7","v":1.6334786769982175E-3},{"$f":"'D-Managementprämie_Bestand'!AA7","v":1.6093385980278005E-3},{"$f":"'D-Managementprämie_Bestand'!AB7","v":1.5855552689929072E-3},{"$f":"'D-Managementprämie_Bestand'!AC7","v":1.5621234177270024E-3},{"$f":"'D-Managementprämie_Bestand'!AD7","v":1.5390378499773422E-3},{"$f":"'D-Managementprämie_Bestand'!AE7","v":1.5162934482535393E-3},{"$f":"'D-Managementprämie_Bestand'!AF7","v":1.4938851706931423E-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":0},{"$f":"'D-Managementprämie_Bestand'!S8","v":0},{"$f":"'D-Managementprämie_Bestand'!T8","v":6.1487196059113312E-2},{"$f":"'D-Managementprämie_Bestand'!U8","v":6.0578518284840711E-2},{"$f":"'D-Managementprämie_Bestand'!V8","v":5.9683269246148488E-2},{"$f":"'D-Managementprämie_Bestand'!W8","v":5.8801250488816258E-2},{"$f":"'D-Managementprämie_Bestand'!X8","v":5.7932266491444596E-2},{"$f":"'D-Managementprämie_Bestand'!Y8","v":5.7076124622112909E-2},{"$f":"'D-Managementprämie_Bestand'!Z8","v":5.6232635095677753E-2},{"$f":"'D-Managementprämie_Bestand'!AA8","v":5.5401610931702226E-2},{"$f":"'D-Managementprämie_Bestand'!AB8","v":5.4582867913007128E-2},{"$f":"'D-Managementprämie_Bestand'!AC8","v":5.3776224544834612E-2},{"$f":"'D-Managementprämie_Bestand'!AD8","v":5.2981502014615385E-2},{"$f":"'D-Managementprämie_Bestand'!AE8","v":5.2198524152330436E-2},{"$f":"'D-Managementprämie_Bestand'!AF8","v":5.1427117391458561E-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":0},{"$f":"'D-Managementprämie_Bestand'!S9","v":0},{"$f":"'D-Managementprämie_Bestand'!T9","v":3.4118226600985226E-4},{"$f":"'D-Managementprämie_Bestand'!U9","v":3.3614016355650473E-4},{"$f":"'D-Managementprämie_Bestand'!V9","v":3.3117257493251703E-4},{"$f":"'D-Managementprämie_Bestand'!W9","v":3.2627839894829269E-4},{"$f":"'D-Managementprämie_Bestand'!X9","v":3.2145655068797316E-4},{"$f":"'D-Managementprämie_Bestand'!Y9","v":3.1670596126893909E-4},{"$f":"'D-Managementprämie_Bestand'!Z9","v":3.1202557760486618E-4},{"$f":"'D-Managementprämie_Bestand'!AA9","v":3.0741436217228196E-4},{"$f":"'D-Managementprämie_Bestand'!AB9","v":3.0287129278057341E-4},{"$f":"'D-Managementprämie_Bestand'!AC9","v":2.9839536234539253E-4},{"$f":"'D-Managementprämie_Bestand'!AD9","v":2.939855786654114E-4},{"$f":"'D-Managementprämie_Bestand'!AE9","v":2.8964096420237579E-4},{"$f":"'D-Managementprämie_Bestand'!AF9","v":2.8536055586440964E-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},{"$f":"'D-Managementprämie_Bestand'!S10","v":0},{"$f":"'D-Managementprämie_Bestand'!T10","v":0.34579578029556651},{"$f":"'D-Managementprämie_Bestand'!U10","v":0.34068549782814445},{"$f":"'D-Managementprämie_Bestand'!V10","v":0.33565073677649704},{"$f":"'D-Managementprämie_Bestand'!W10","v":0.33069038106058823},{"$f":"'D-Managementprämie_Bestand'!X10","v":0.32580333109417564},{"$f":"'D-Managementprämie_Bestand'!Y10","v":0.32098850354105979},{"$f":"'D-Managementprämie_Bestand'!Z10","v":0.31624483107493584},{"$f":"'D-Managementprämie_Bestand'!AA10","v":0.31157126214279396},{"$f":"'D-Managementprämie_Bestand'!AB10","v":0.30696676073181672},{"$f":"'D-Managementprämie_Bestand'!AC10","v":0.30243030613972094},{"$f":"'D-Managementprämie_Bestand'!AD10","v":0.29796089274849358},{"$f":"'D-Managementprämie_Bestand'!AE10","v":0.29355752980147154},{"$f":"'D-Managementprämie_Bestand'!AF10","v":0.28921924118371578},"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":0},{"$f":"'D-Managementprämie_Bestand'!S11","v":0},{"$f":"'D-Managementprämie_Bestand'!T11","v":8.892376551724139E-2},{"$f":"'D-Managementprämie_Bestand'!U11","v":8.7609621199252627E-2},{"$f":"'D-Managementprämie_Bestand'!V11","v":8.631489773325382E-2},{"$f":"'D-Managementprämie_Bestand'!W11","v":8.5039308111580142E-2},{"$f":"'D-Managementprämie_Bestand'!X11","v":8.3782569568059254E-2},{"$f":"'D-Managementprämie_Bestand'!Y11","v":8.2544403515329337E-2},{"$f":"'D-Managementprämie_Bestand'!Z11","v":8.1324535483083105E-2},{"$f":"'D-Managementprämie_Bestand'!AA11","v":8.0122695057224733E-2},{"$f":"'D-Managementprämie_Bestand'!AB11","v":7.8938615819925853E-2},{"$f":"'D-Managementprämie_Bestand'!AC11","v":7.7772035290567351E-2},{"$f":"'D-Managementprämie_Bestand'!AD11","v":7.6622694867554061E-2},{"$f":"'D-Managementprämie_Bestand'!AE11","v":7.549033977098922E-2},{"$f":"'D-Managementprämie_Bestand'!AF11","v":7.4374718986196284E-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":0},{"$f":"'D-Managementprämie_Bestand'!S12","v":0},{"$f":"'D-Managementprämie_Bestand'!T12","v":3.5645928078817744E-2},{"$f":"'D-Managementprämie_Bestand'!U12","v":3.5119140964352459E-2},{"$f":"'D-Managementprämie_Bestand'!V12","v":3.4600138881135431E-2},{"$f":"'D-Managementprämie_Bestand'!W12","v":3.408880677944378E-2},{"$f":"'D-Managementprämie_Bestand'!X12","v":3.3585031309796835E-2},{"$f":"'D-Managementprämie_Bestand'!Y12","v":3.3088700797829398E-2},{"$f":"'D-Managementprämie_Bestand'!Z12","v":3.2599705219536361E-2},{"$f":"'D-Managementprämie_Bestand'!AA12","v":3.2117936176883119E-2},{"$f":"'D-Managementprämie_Bestand'!AB12","v":3.1643286873776474E-2},{"$f":"'D-Managementprämie_Bestand'!AC12","v":3.1175652092390618E-2},{"$f":"'D-Managementprämie_Bestand'!AD12","v":3.0714928169842975E-2},{"$f":"'D-Managementprämie_Bestand'!AE12","v":3.0261012975214756E-2},{"$f":"'D-Managementprämie_Bestand'!AF12","v":2.9813805886911092E-2},"v2.1.14"]
[294,null,null,null,"Gesamt",{"$f":"SUM(F315:F321)","v":0},0,0,0,0,{"$f":"SUM(K315:K321)","v":0},{"$f":"SUM(L315:L321)","v":0.36658512094127749},0.42067818753806324,{"$f":"SUM(N315:N321)","v":0.48342727813078451},{"$f":"SUM(O315:O321)","v":0},0,{"$f":"SUM(Q315:Q321)","v":0},0,0.53991519802955668,0.53193615569414465,0.5240750302405367,0.51633007905471606,0.50869958527558223,0.50118185741436694,0.49377522897967191,0.48647805810805123,0.4792887272000505,0.47220564256162612,0.4652272340508633,0.45835195472991463,0.45157828052208332]
[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$181*L29/1000","v":0.19525664964},0.16801185474999999,0.19086470711999998,0.30149508636,0.30839162758000005,0.25985727893999999,0.48407546880000002,0.69300741612508332,0.5773186993489613,0.57288580288514579,0.56797557034811452,0.56872455087974894,0.56563202105015364,0.56296808510241769,0.52599319220834706,0.49392946338006283,0.4693600083514336,0.45421874108433846,0.41202463615005303,0.40646762211848708,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[298,null,null,null,"Gas",null,null,null,null,null,null,{"$f":"(L239-L249-L259)*L$181*L30/1000","v":5.0254388760000004E-2},3.7130952750000001E-2,5.4056943899999994E-2,7.9039575680000002E-2,7.1036475560000006E-2,5.0956817940000003E-2,0.109829776,8.3030970052062281E-2,4.7362832442148173E-2,2.7012283058923912E-2,2.5091038487659048E-2,2.5128232596015342E-2,2.7738917728009151E-2,3.0355501702939793E-2,3.0646071374600556E-2,3.3073535421286812E-2,3.3482499870407856E-2,3.5904344352896515E-2,3.815984342414238E-2,4.0098941709009697E-2,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[299,null,null,null,"Biomasse",null,null,null,null,null,null,{"$f":"(L240-L250-L260)*L$181*L31/1000","v":1.2578662947000001},1.09060801275,1.3388856355799998,1.9137529735999999,2.0597816845999999,1.63802071356,2.9622412960000002,3.9712103100787917,3.3063176373379481,3.1368176269697403,2.9145172553217931,2.6436877420737006,2.4216701197327999,2.3151228393239403,2.1832537241264398,1.9813091726300005,1.6133126921090217,1.5230034824870675,1.4629757204093352,1.4208309466000002,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[300,null,null,null,"Geothermie",null,null,null,null,null,null,{"$f":"(L241-L251-L261)*L$181*L32/1000","v":5.6379285599999999E-3},5.0697669999999993E-3,8.2895616000000002E-3,1.3253944079999998E-2,1.0594728859999999E-2,1.0906668360000002E-2,2.7244783999999998E-2,4.6701358174630815E-2,5.0535991209976844E-2,6.2705406958587367E-2,7.5609291715187724E-2,8.4087936758332718E-2,8.6358154876581938E-2,8.8638454585243415E-2,9.0650676030572336E-2,9.3198192673609154E-2,9.516827951411326E-2,9.3064903032444884E-2,9.0762385965103526E-2,9.1529814999999987E-2,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[301,null,null,null,"Wind Onshore",null,null,null,null,null,null,{"$f":"(L242-L252-L262)*L$181*L33/1000","v":2.0892627151967997},1.9149699402832501,2.4707201656514393,3.5847821323641602,4.493032530941119,3.5822847889613398,7.4399890801205997,7.8544308134469443,6.5759586655901616,6.2270572132952839,6.4230705925351232,6.3526003570882086,6.2883630148964071,6.3028453104810778,6.1709053325628993,6.1345955256946256,6.018217679280184,5.853771868703797,5.6420928074038175,5.0260056969053961,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[302,null,null,null,"Wind Offshore",null,null,null,null,null,null,{"$f":"(L243-L253-L263)*L$181*L34/1000","v":0.47114925453119999},0.49355675879624999,0.6586847961559199,1.11829163907604,1.36201836855248,1.0722514890528001,2.2323642881571928,2.515394327628163,2.3471583358207697,2.4915373928982438,2.7270708338133312,2.9190867784762728,3.0805737065969958,3.2316839462847433,3.3797102552505449,3.5107081377971445,3.5980497620170859,3.6779669089691862,3.7183927728630932,3.6028192192909083,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[303,null,null,null,"Solar",null,null,null,null,null,null,{"$f":"(L244-L254-L264)*L$181*L35/1000","v":1.04344538533368},0.91949544143563988,1.1228679273851152,1.7887471982318153,1.9134887460380088,1.6769904503332611,3.7066668718189906,4.752145200943974,4.2185712382898473,4.3063627879004009,4.3830914566384456,4.4329965493988688,4.3197446980947287,4.1802235657591584,3.9565686811500074,3.6002938750269582,3.2278132301381031,2.914455055160226,2.7552620267458106,2.8067411578326298,"v3.0.8",null,null,null,"Korrekturfaktor eingefügt für Strommenge im Jahr 2015 (wegen Anpassung der Zubauzahlen an aktuelle Statistik, damit sich die Umlage in 2015 nicht ändert)"]
[304,null,null,null,"Gesamt",null,null,null,null,null,null,{"$f":"SUM(L325:L331)","v":5.1128726167216794},4.6288427277651403,5.8443697373924746,{"$f":"SUM(O325:O331)","v":8.7993625493920149},10.218344162131608,{"$f":"SUM(Q325:Q331)","v":8.2912682071474002},16.962411564896783,19.91592039644965,17.123223400039812,16.824378513966327,17.116426038859654,17.026312147271149,16.790080632975677,16.711837703239521,16.337727932703412,15.847107902623689,15.055404151280349,14.552385303789958,14.119670192961355,13.394493399456429]
[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$181/1000","v":0.29207321312000001},0.10501383200846999,0.26600449367425993,0.2920044195007499,0.2261362852952,0.21487972800999999,0.19205411863999999,0.16630889274999999,0.17315490799999997,0.25396844524000001,0.2561051131,0.21013767752000001,0.38756376720000002,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[308,null,null,null,"Gas",{"$f":"(F112*F30+F122*F39)*F$181/1000","v":9.8448630800000006E-2},1.0112351376089998E-2,4.000291416E-2,7.3559837999999989E-2,3.2998406843399997E-2,5.9097831299999994E-2,5.0229127780000001E-2,3.6937294750000002E-2,4.1243785060000003E-2,5.1176493279999999E-2,4.5519695120000002E-2,3.0488240739999999E-2,5.6777348399999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[309,null,null,null,"Biomasse",{"$f":"(F113*F31+F123*F40)*F$181/1000","v":1.4089689057600001},1.2336995107149298,1.6367263219999997,1.6963967063999998,1.44751619535,1.3450249499200002,1.2575831384799998,1.0957814199999998,1.3087707847599999,1.71355489128,1.89561312136,1.4399539238400001,2.4018454749999996,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[310,null,null,null,"Geothermie",{"$f":"(F114*F32+F124*F41)*F$181/1000","v":1.9314172799999999E-3},3.1261368130799999E-3,5.9217927999999998E-3,3.9321562499999999E-3,5.4060665100000007E-3,5.5775611600000002E-3,5.6387328600000005E-3,5.0720392499999994E-3,6.3954142800000001E-3,9.5174142399999991E-3,7.6872786000000016E-3,7.5227703000000012E-3,2.2051409999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[311,null,null,null,"Wind Onshore",{"$f":"(F115*F33+F125*F42)*F$181/1000","v":2.1178559170288001},2.1137477995592371,2.4286296678346999,2.4982296734125504,2.1370692271902998,2.0847258126408099,2.0939042314399998,1.9391266764967501,2.3916418348726998,3.1178115079337601,3.8547571148388795,3.0320963474287397,5.5858060100552756,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[312,null,null,null,"Wind Offshore",{"$f":"(F116*F34+F126*F43)*F$181/1000","v":2.9034835018800002E-2},4.771344804335579E-2,7.6680883025999999E-2,0.12718753755509998,0.28150043965380001,0.37479973,0.47237686600000001,0.49372291699999998,0.64209140899999995,0.96796362800000002,1.165232292,0.91908276599999983,1.8006780360000001,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[313,null,null,null,"Solar",{"$f":"(F117*F35+F127*F44)*F$181/1000","v":0.53410125849599999},1.1811626028345956,1.3573761625877201,1.6225724000870998,1.4166823516922997,1.05277772906055,1.058441826388,0.91974929968274977,1.1142166543900001,1.6898639748521196,1.81153974393616,1.5664986330043003,3.3516383603677102,0,0,0,0,0,0,0,0,0,0,0,0,0,"v2.1.33"]
[314,null,null,null,"Gesamt",{"$f":"SUM(F335:F341)","v":4.4824141775036006},4.6945756813497583,5.8113422360826803,6.3138827312054993,5.5473089725349993,{"$f":"SUM(K335:K341)","v":5.1368833420913607},5.1302280415879995,{"$f":"SUM(M335:M341)","v":4.6566985399294998},5.6775147903626992,7.8038563548258795,9.036454358955039,7.2057803588330405,13.606360407022986,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315]
[316,null,null,null,"Einnahmen aus Vermarktung (nominal)  [Mrd. Euro]"]
[317,null,null,null,"Wasser",{"$f":"IF(F$5<ControlPanel!$D$59,F335,F325)","v":0.29207321312000001},{"$f":"IF(G$5<ControlPanel!$D$59,G335,G325)","v":0.10501383200846999},{"$f":"IF(H$5<ControlPanel!$D$59,H335,H325)","v":0.26600449367425993},{"$f":"IF(I$5<ControlPanel!$D$59,I335,I325)","v":0.2920044195007499},{"$f":"IF(J$5<ControlPanel!$D$59,J335,J325)","v":0.2261362852952},{"$f":"IF(K$5<ControlPanel!$D$59,K335,K325)","v":0.21487972800999999},{"$f":"IF(L$5<ControlPanel!$D$59,L335,L325)","v":0.19205411863999999},{"$f":"IF(M$5<ControlPanel!$D$59,M335,M325)","v":0.16630889274999999},{"$f":"IF(N$5<ControlPanel!$D$59,N335,N325)","v":0.17315490799999997},{"$f":"IF(O$5<ControlPanel!$D$59,O335,O325)","v":0.25396844524000001},{"$f":"IF(P$5<ControlPanel!$D$59,P335,P325)","v":0.2561051131},{"$f":"IF(Q$5<ControlPanel!$D$59,Q335,Q325)","v":0.21013767752000001},{"$f":"IF(R$5<ControlPanel!$D$59,R335,R325)","v":0.38756376720000002},{"$f":"IF(S$5<ControlPanel!$D$59,S335,S325)","v":0.69300741612508332},{"$f":"IF(T$5<ControlPanel!$D$59,T335,T325)","v":0.5773186993489613},{"$f":"IF(U$5<ControlPanel!$D$59,U335,U325)","v":0.57288580288514579},{"$f":"IF(V$5<ControlPanel!$D$59,V335,V325)","v":0.56797557034811452},{"$f":"IF(W$5<ControlPanel!$D$59,W335,W325)","v":0.56872455087974894},{"$f":"IF(X$5<ControlPanel!$D$59,X335,X325)","v":0.56563202105015364},{"$f":"IF(Y$5<ControlPanel!$D$59,Y335,Y325)","v":0.56296808510241769},{"$f":"IF(Z$5<ControlPanel!$D$59,Z335,Z325)","v":0.52599319220834706},{"$f":"IF(AA$5<ControlPanel!$D$59,AA335,AA325)","v":0.49392946338006283},{"$f":"IF(AB$5<ControlPanel!$D$59,AB335,AB325)","v":0.4693600083514336},{"$f":"IF(AC$5<ControlPanel!$D$59,AC335,AC325)","v":0.45421874108433846},{"$f":"IF(AD$5<ControlPanel!$D$59,AD335,AD325)","v":0.41202463615005303},{"$f":"IF(AE$5<ControlPanel!$D$59,AE335,AE325)","v":0.40646762211848708},null,null,null,null,"Hier werden die Ergebnisse für historische und Prognose-Jahre zusammengeführt."]
[318,null,null,null,"Gas",{"$f":"IF(F$5<ControlPanel!$D$59,F336,F326)","v":9.8448630800000006E-2},{"$f":"IF(G$5<ControlPanel!$D$59,G336,G326)","v":1.0112351376089998E-2},{"$f":"IF(H$5<ControlPanel!$D$59,H336,H326)","v":4.000291416E-2},{"$f":"IF(I$5<ControlPanel!$D$59,I336,I326)","v":7.3559837999999989E-2},{"$f":"IF(J$5<ControlPanel!$D$59,J336,J326)","v":3.2998406843399997E-2},{"$f":"IF(K$5<ControlPanel!$D$59,K336,K326)","v":5.9097831299999994E-2},{"$f":"IF(L$5<ControlPanel!$D$59,L336,L326)","v":5.0229127780000001E-2},{"$f":"IF(M$5<ControlPanel!$D$59,M336,M326)","v":3.6937294750000002E-2},{"$f":"IF(N$5<ControlPanel!$D$59,N336,N326)","v":4.1243785060000003E-2},{"$f":"IF(O$5<ControlPanel!$D$59,O336,O326)","v":5.1176493279999999E-2},{"$f":"IF(P$5<ControlPanel!$D$59,P336,P326)","v":4.5519695120000002E-2},{"$f":"IF(Q$5<ControlPanel!$D$59,Q336,Q326)","v":3.0488240739999999E-2},{"$f":"IF(R$5<ControlPanel!$D$59,R336,R326)","v":5.6777348399999997E-2},{"$f":"IF(S$5<ControlPanel!$D$59,S336,S326)","v":8.3030970052062281E-2},{"$f":"IF(T$5<ControlPanel!$D$59,T336,T326)","v":4.7362832442148173E-2},{"$f":"IF(U$5<ControlPanel!$D$59,U336,U326)","v":2.7012283058923912E-2},{"$f":"IF(V$5<ControlPanel!$D$59,V336,V326)","v":2.5091038487659048E-2},{"$f":"IF(W$5<ControlPanel!$D$59,W336,W326)","v":2.5128232596015342E-2},{"$f":"IF(X$5<ControlPanel!$D$59,X336,X326)","v":2.7738917728009151E-2},{"$f":"IF(Y$5<ControlPanel!$D$59,Y336,Y326)","v":3.0355501702939793E-2},{"$f":"IF(Z$5<ControlPanel!$D$59,Z336,Z326)","v":3.0646071374600556E-2},{"$f":"IF(AA$5<ControlPanel!$D$59,AA336,AA326)","v":3.3073535421286812E-2},{"$f":"IF(AB$5<ControlPanel!$D$59,AB336,AB326)","v":3.3482499870407856E-2},{"$f":"IF(AC$5<ControlPanel!$D$59,AC336,AC326)","v":3.5904344352896515E-2},{"$f":"IF(AD$5<ControlPanel!$D$59,AD336,AD326)","v":3.815984342414238E-2},{"$f":"IF(AE$5<ControlPanel!$D$59,AE336,AE326)","v":4.0098941709009697E-2}]
[319,null,null,null,"Biomasse",{"$f":"IF(F$5<ControlPanel!$D$59,F337,F327)","v":1.4089689057600001},{"$f":"IF(G$5<ControlPanel!$D$59,G337,G327)","v":1.2336995107149298},{"$f":"IF(H$5<ControlPanel!$D$59,H337,H327)","v":1.6367263219999997},{"$f":"IF(I$5<ControlPanel!$D$59,I337,I327)","v":1.6963967063999998},{"$f":"IF(J$5<ControlPanel!$D$59,J337,J327)","v":1.44751619535},{"$f":"IF(K$5<ControlPanel!$D$59,K337,K327)","v":1.3450249499200002},{"$f":"IF(L$5<ControlPanel!$D$59,L337,L327)","v":1.2575831384799998},{"$f":"IF(M$5<ControlPanel!$D$59,M337,M327)","v":1.0957814199999998},{"$f":"IF(N$5<ControlPanel!$D$59,N337,N327)","v":1.3087707847599999},{"$f":"IF(O$5<ControlPanel!$D$59,O337,O327)","v":1.71355489128},{"$f":"IF(P$5<ControlPanel!$D$59,P337,P327)","v":1.89561312136},{"$f":"IF(Q$5<ControlPanel!$D$59,Q337,Q327)","v":1.4399539238400001},{"$f":"IF(R$5<ControlPanel!$D$59,R337,R327)","v":2.4018454749999996},{"$f":"IF(S$5<ControlPanel!$D$59,S337,S327)","v":3.9712103100787917},{"$f":"IF(T$5<ControlPanel!$D$59,T337,T327)","v":3.3063176373379481},{"$f":"IF(U$5<ControlPanel!$D$59,U337,U327)","v":3.1368176269697403},{"$f":"IF(V$5<ControlPanel!$D$59,V337,V327)","v":2.9145172553217931},{"$f":"IF(W$5<ControlPanel!$D$59,W337,W327)","v":2.6436877420737006},{"$f":"IF(X$5<ControlPanel!$D$59,X337,X327)","v":2.4216701197327999},{"$f":"IF(Y$5<ControlPanel!$D$59,Y337,Y327)","v":2.3151228393239403},{"$f":"IF(Z$5<ControlPanel!$D$59,Z337,Z327)","v":2.1832537241264398},{"$f":"IF(AA$5<ControlPanel!$D$59,AA337,AA327)","v":1.9813091726300005},{"$f":"IF(AB$5<ControlPanel!$D$59,AB337,AB327)","v":1.6133126921090217},{"$f":"IF(AC$5<ControlPanel!$D$59,AC337,AC327)","v":1.5230034824870675},{"$f":"IF(AD$5<ControlPanel!$D$59,AD337,AD327)","v":1.4629757204093352},{"$f":"IF(AE$5<ControlPanel!$D$59,AE337,AE327)","v":1.4208309466000002}]
[320,null,null,null,"Geothermie",{"$f":"IF(F$5<ControlPanel!$D$59,F338,F328)","v":1.9314172799999999E-3},{"$f":"IF(G$5<ControlPanel!$D$59,G338,G328)","v":3.1261368130799999E-3},{"$f":"IF(H$5<ControlPanel!$D$59,H338,H328)","v":5.9217927999999998E-3},{"$f":"IF(I$5<ControlPanel!$D$59,I338,I328)","v":3.9321562499999999E-3},{"$f":"IF(J$5<ControlPanel!$D$59,J338,J328)","v":5.4060665100000007E-3},{"$f":"IF(K$5<ControlPanel!$D$59,K338,K328)","v":5.5775611600000002E-3},{"$f":"IF(L$5<ControlPanel!$D$59,L338,L328)","v":5.6387328600000005E-3},{"$f":"IF(M$5<ControlPanel!$D$59,M338,M328)","v":5.0720392499999994E-3},{"$f":"IF(N$5<ControlPanel!$D$59,N338,N328)","v":6.3954142800000001E-3},{"$f":"IF(O$5<ControlPanel!$D$59,O338,O328)","v":9.5174142399999991E-3},{"$f":"IF(P$5<ControlPanel!$D$59,P338,P328)","v":7.6872786000000016E-3},{"$f":"IF(Q$5<ControlPanel!$D$59,Q338,Q328)","v":7.5227703000000012E-3},{"$f":"IF(R$5<ControlPanel!$D$59,R338,R328)","v":2.2051409999999997E-2},{"$f":"IF(S$5<ControlPanel!$D$59,S338,S328)","v":4.6701358174630815E-2},{"$f":"IF(T$5<ControlPanel!$D$59,T338,T328)","v":5.0535991209976844E-2},{"$f":"IF(U$5<ControlPanel!$D$59,U338,U328)","v":6.2705406958587367E-2},{"$f":"IF(V$5<ControlPanel!$D$59,V338,V328)","v":7.5609291715187724E-2},{"$f":"IF(W$5<ControlPanel!$D$59,W338,W328)","v":8.4087936758332718E-2},{"$f":"IF(X$5<ControlPanel!$D$59,X338,X328)","v":8.6358154876581938E-2},{"$f":"IF(Y$5<ControlPanel!$D$59,Y338,Y328)","v":8.8638454585243415E-2},{"$f":"IF(Z$5<ControlPanel!$D$59,Z338,Z328)","v":9.0650676030572336E-2},{"$f":"IF(AA$5<ControlPanel!$D$59,AA338,AA328)","v":9.3198192673609154E-2},{"$f":"IF(AB$5<ControlPanel!$D$59,AB338,AB328)","v":9.516827951411326E-2},{"$f":"IF(AC$5<ControlPanel!$D$59,AC338,AC328)","v":9.3064903032444884E-2},{"$f":"IF(AD$5<ControlPanel!$D$59,AD338,AD328)","v":9.0762385965103526E-2},{"$f":"IF(AE$5<ControlPanel!$D$59,AE338,AE328)","v":9.1529814999999987E-2}]
[321,null,null,null,"Wind Onshore",{"$f":"IF(F$5<ControlPanel!$D$59,F339,F329)","v":2.1178559170288001},{"$f":"IF(G$5<ControlPanel!$D$59,G339,G329)","v":2.1137477995592371},{"$f":"IF(H$5<ControlPanel!$D$59,H339,H329)","v":2.4286296678346999},{"$f":"IF(I$5<ControlPanel!$D$59,I339,I329)","v":2.4982296734125504},{"$f":"IF(J$5<ControlPanel!$D$59,J339,J329)","v":2.1370692271902998},{"$f":"IF(K$5<ControlPanel!$D$59,K339,K329)","v":2.0847258126408099},{"$f":"IF(L$5<ControlPanel!$D$59,L339,L329)","v":2.0939042314399998},{"$f":"IF(M$5<ControlPanel!$D$59,M339,M329)","v":1.9391266764967501},{"$f":"IF(N$5<ControlPanel!$D$59,N339,N329)","v":2.3916418348726998},{"$f":"IF(O$5<ControlPanel!$D$59,O339,O329)","v":3.1178115079337601},{"$f":"IF(P$5<ControlPanel!$D$59,P339,P329)","v":3.8547571148388795},{"$f":"IF(Q$5<ControlPanel!$D$59,Q339,Q329)","v":3.0320963474287397},{"$f":"IF(R$5<ControlPanel!$D$59,R339,R329)","v":5.5858060100552756},{"$f":"IF(S$5<ControlPanel!$D$59,S339,S329)","v":7.8544308134469443},{"$f":"IF(T$5<ControlPanel!$D$59,T339,T329)","v":6.5759586655901616},{"$f":"IF(U$5<ControlPanel!$D$59,U339,U329)","v":6.2270572132952839},{"$f":"IF(V$5<ControlPanel!$D$59,V339,V329)","v":6.4230705925351232},{"$f":"IF(W$5<ControlPanel!$D$59,W339,W329)","v":6.3526003570882086},{"$f":"IF(X$5<ControlPanel!$D$59,X339,X329)","v":6.2883630148964071},{"$f":"IF(Y$5<ControlPanel!$D$59,Y339,Y329)","v":6.3028453104810778},{"$f":"IF(Z$5<ControlPanel!$D$59,Z339,Z329)","v":6.1709053325628993},{"$f":"IF(AA$5<ControlPanel!$D$59,AA339,AA329)","v":6.1345955256946256},{"$f":"IF(AB$5<ControlPanel!$D$59,AB339,AB329)","v":6.018217679280184},{"$f":"IF(AC$5<ControlPanel!$D$59,AC339,AC329)","v":5.853771868703797},{"$f":"IF(AD$5<ControlPanel!$D$59,AD339,AD329)","v":5.6420928074038175},{"$f":"IF(AE$5<ControlPanel!$D$59,AE339,AE329)","v":5.0260056969053961}]
[322,null,null,null,"Wind Offshore",{"$f":"IF(F$5<ControlPanel!$D$59,F340,F330)","v":2.9034835018800002E-2},{"$f":"IF(G$5<ControlPanel!$D$59,G340,G330)","v":4.771344804335579E-2},{"$f":"IF(H$5<ControlPanel!$D$59,H340,H330)","v":7.6680883025999999E-2},{"$f":"IF(I$5<ControlPanel!$D$59,I340,I330)","v":0.12718753755509998},{"$f":"IF(J$5<ControlPanel!$D$59,J340,J330)","v":0.28150043965380001},{"$f":"IF(K$5<ControlPanel!$D$59,K340,K330)","v":0.37479973},{"$f":"IF(L$5<ControlPanel!$D$59,L340,L330)","v":0.47237686600000001},{"$f":"IF(M$5<ControlPanel!$D$59,M340,M330)","v":0.49372291699999998},{"$f":"IF(N$5<ControlPanel!$D$59,N340,N330)","v":0.64209140899999995},{"$f":"IF(O$5<ControlPanel!$D$59,O340,O330)","v":0.96796362800000002},{"$f":"IF(P$5<ControlPanel!$D$59,P340,P330)","v":1.165232292},{"$f":"IF(Q$5<ControlPanel!$D$59,Q340,Q330)","v":0.91908276599999983},{"$f":"IF(R$5<ControlPanel!$D$59,R340,R330)","v":1.8006780360000001},{"$f":"IF(S$5<ControlPanel!$D$59,S340,S330)","v":2.515394327628163},{"$f":"IF(T$5<ControlPanel!$D$59,T340,T330)","v":2.3471583358207697},{"$f":"IF(U$5<ControlPanel!$D$59,U340,U330)","v":2.4915373928982438},{"$f":"IF(V$5<ControlPanel!$D$59,V340,V330)","v":2.7270708338133312},{"$f":"IF(W$5<ControlPanel!$D$59,W340,W330)","v":2.9190867784762728},{"$f":"IF(X$5<ControlPanel!$D$59,X340,X330)","v":3.0805737065969958},{"$f":"IF(Y$5<ControlPanel!$D$59,Y340,Y330)","v":3.2316839462847433},{"$f":"IF(Z$5<ControlPanel!$D$59,Z340,Z330)","v":3.3797102552505449},{"$f":"IF(AA$5<ControlPanel!$D$59,AA340,AA330)","v":3.5107081377971445},{"$f":"IF(AB$5<ControlPanel!$D$59,AB340,AB330)","v":3.5980497620170859},{"$f":"IF(AC$5<ControlPanel!$D$59,AC340,AC330)","v":3.6779669089691862},{"$f":"IF(AD$5<ControlPanel!$D$59,AD340,AD330)","v":3.7183927728630932},{"$f":"IF(AE$5<ControlPanel!$D$59,AE340,AE330)","v":3.6028192192909083}]
[323,null,null,null,"Solar",{"$f":"IF(F$5<ControlPanel!$D$59,F341,F331)","v":0.53410125849599999},{"$f":"IF(G$5<ControlPanel!$D$59,G341,G331)","v":1.1811626028345956},{"$f":"IF(H$5<ControlPanel!$D$59,H341,H331)","v":1.3573761625877201},{"$f":"IF(I$5<ControlPanel!$D$59,I341,I331)","v":1.6225724000870998},{"$f":"IF(J$5<ControlPanel!$D$59,J341,J331)","v":1.4166823516922997},{"$f":"IF(K$5<ControlPanel!$D$59,K341,K331)","v":1.05277772906055},{"$f":"IF(L$5<ControlPanel!$D$59,L341,L331)","v":1.058441826388},{"$f":"IF(M$5<ControlPanel!$D$59,M341,M331)","v":0.91974929968274977},{"$f":"IF(N$5<ControlPanel!$D$59,N341,N331)","v":1.1142166543900001},{"$f":"IF(O$5<ControlPanel!$D$59,O341,O331)","v":1.6898639748521196},{"$f":"IF(P$5<ControlPanel!$D$59,P341,P331)","v":1.81153974393616},{"$f":"IF(Q$5<ControlPanel!$D$59,Q341,Q331)","v":1.5664986330043003},{"$f":"IF(R$5<ControlPanel!$D$59,R341,R331)","v":3.3516383603677102},{"$f":"IF(S$5<ControlPanel!$D$59,S341,S331)","v":4.752145200943974},{"$f":"IF(T$5<ControlPanel!$D$59,T341,T331)","v":4.2185712382898473},{"$f":"IF(U$5<ControlPanel!$D$59,U341,U331)","v":4.3063627879004009},{"$f":"IF(V$5<ControlPanel!$D$59,V341,V331)","v":4.3830914566384456},{"$f":"IF(W$5<ControlPanel!$D$59,W341,W331)","v":4.4329965493988688},{"$f":"IF(X$5<ControlPanel!$D$59,X341,X331)","v":4.3197446980947287},{"$f":"IF(Y$5<ControlPanel!$D$59,Y341,Y331)","v":4.1802235657591584},{"$f":"IF(Z$5<ControlPanel!$D$59,Z341,Z331)","v":3.9565686811500074},{"$f":"IF(AA$5<ControlPanel!$D$59,AA341,AA331)","v":3.6002938750269582},{"$f":"IF(AB$5<ControlPanel!$D$59,AB341,AB331)","v":3.2278132301381031},{"$f":"IF(AC$5<ControlPanel!$D$59,AC341,AC331)","v":2.914455055160226},{"$f":"IF(AD$5<ControlPanel!$D$59,AD341,AD331)","v":2.7552620267458106},{"$f":"IF(AE$5<ControlPanel!$D$59,AE341,AE331)","v":2.8067411578326298}]
[324,null,null,null,"Gesamt",{"$f":"SUM(F345:F351)","v":4.4824141775036006},4.6945756813497583,5.8113422360826803,6.3138827312054993,5.5473089725349993,5.1368833420913607,{"$f":"SUM(L345:L351)","v":5.1302280415879995},4.6566985399294998,{"$f":"SUM(N345:N351)","v":5.6775147903626992},{"$f":"SUM(O345:O351)","v":7.8038563548258795},9.036454358955039,{"$f":"SUM(Q345:Q351)","v":7.2057803588330405},13.606360407022986,19.91592039644965,17.123223400039812,16.824378513966327,17.116426038859654,17.026312147271149,16.790080632975677,16.711837703239521,16.337727932703412,15.847107902623689,15.055404151280349,14.552385303789958,14.119670192961355,13.394493399456429]
[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",{"$f":"F83*F47","v":0},0,0,0,0.59286870539361292,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.59589834152286625,0.54195695216777517,0.50533948832503828,0.47262537548595118,0.45094447604902621,0.40388984807890255,0.39783057582039583,"v2.1.14",null,null,null," = verbleibende Zahlungen für Bestandsanlagen * Dargebotsfaktor"]
[328,null,null,null,"Gas",{"$f":"F84*F48","v":0},0,0,0,0.10088070045763399,0.10116121574165485,0.10116121574165485,0.10116121574165485,0.10116121574165485,0.10116121574165485,0.10116121574165485,7.9133545585612253E-2,7.1727150881228011E-2,5.2864086060311559E-2,3.1357929537542545E-2,1.1322285335139877E-2,9.0650761329917826E-3,7.244575089586645E-3,6.9699990613540114E-3,6.741430146899088E-3,3.8404013457238352E-3,3.1931576106920341E-3,1.0846120363654757E-3,8.5736373947492236E-4,5.6103056804173075E-4,0,"v2.1.14"]
[329,null,null,null,"Biomasse",{"$f":"F85*F49","v":0},0,0,0,7.2799949454380881,7.2822097617115737,7.2822097617115737,7.2822097617115737,7.2822097617115737,7.2822097617115737,7.2822097617115737,7.1835599193497597,7.0063821479103723,6.8884682715222976,6.7127656435478675,6.2423181166542427,5.4761455165830508,4.5511637155272862,3.8293232180234993,3.4436416618349535,2.9305329049374462,2.1644259699180277,0.89513810954450024,0.51884364039180542,0.23001388790139352,0,"v2.1.14"]
[330,null,null,null,"Geothermie",{"$f":"F86*F50","v":0},0,0,0,3.5347562923361824E-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,"v2.1.14"]
[331,null,null,null,"Wind Onshore",{"$f":"F87*F51","v":0},0,0,0,5.913608732102106,5.9080181485994006,5.8559783800617975,5.7958207532086137,5.7206040650143537,5.5391983038891324,5.3450702699699582,5.0040482709215501,4.5933769461465612,4.1397134228611003,3.7472829262103087,3.4352475905939217,3.1723216082086347,2.9186027412083968,2.5442182293103834,2.3488502345062381,1.9616616738554147,1.6397653312195617,1.212221907437363,0.62948449664969264,0.38775441579484493,0,"v2.1.14"]
[332,null,null,null,"Wind Offshore",{"$f":"F88*F52","v":0},0,0,0,0.60716545563098923,0.60356357547678685,0.60356357547678685,0.60356357547678685,0.60356357547678685,0.60356357547678685,0.60356357547678685,0.59254805064153393,0.56103308229646875,0.49277975552190662,0.46000856913702937,0.35126853272283842,0.15540393694483204,0.10890415353008552,0.10880177353992368,0.10865322218164962,0.1045481204783134,9.8851901663614142E-2,8.5362751275515861E-2,7.5324521014464643E-2,4.6121585919529411E-2,0,"v2.1.14"]
[333,null,null,null,"Solar",{"$f":"F89*F53","v":0},0,0,0,11.066647591016324,10.908026153270542,10.908026153270542,10.908026153270542,10.908026153270542,10.908026153270542,10.908026153270542,10.86119713155138,10.811821691314007,10.762723491319454,10.700911781188493,10.350049468665192,9.8807645450106261,9.4713339193349313,8.8991898717387148,8.0374772613756083,6.2929346397361767,3.7425659024949911,1.7293195011654334,0.49607269647010133,0.15176649063590028,0,"v2.1.14"]
[334,null,null,null,"Gesamt",{"$f":"SUM(F355:F361)","v":0},0,0,0,25.596513692962112,25.436289587320857,25.384249818783253,25.32409219193007,{"$f":"SUM(N355:N361)","v":25.24887550373581},{"$f":"SUM(O355:O361)","v":25.067469742610584},24.873341708691413,{"$f":"SUM(Q355:Q361)","v":24.353797650570733},23.677651751069533,22.969859759805964,22.285637582142137,21.023516726492232,19.327011415401032,17.690559837211183,16.021813824194769,14.578674542566244,11.870730414196782,8.1893974729078565,4.4310079786210608,2.1916460392613994,1.224236915047946,0.39783057582039583]
[335]
[336,null,null,null,"Prognostizierte Deckungslücke (nominal) [Mrd. Euro]"]
[337,null,null,null,"Einnahmen der Anlagenbetreiber (Baujahr>2014) aus Vergütungssatz und Managementprämie  (nominal) [Mrd. Euro]",{"$f":"F302","v":0},0,0,0,0,{"$f":"K302","v":1.2431681581503069},{"$f":"L302","v":3.2947753274868026},{"$f":"M302","v":5.1963190068284595},{"$f":"N302","v":6.9630679101348623},8.3974690064798505,9.5252277656341295,10.264253214242899,11.050157717923824,12.557831541609524,13.105828343612913,14.185925261467728,15.032538037212747,15.134727429443998,15.64596256132122,16.043572754383995,16.822754400972968,17.675764692516594,18.54118427871564,19.393463426205145,19.909950943576831,20.4816278481571,"v3.0.9",null,null,null," = Vergütungsansprüche  + Managementprämie für Bestandsanlagen"]
[338,null,null,null,"Einnahmen aus Vermarktung  (nominal) [Mrd. Euro]",{"$f":"F352","v":4.4824141775036006},4.6945756813497583,5.8113422360826803,6.3138827312054993,5.5473089725349993,{"$f":"K352","v":5.1368833420913607},{"$f":"L352","v":5.1302280415879995},{"$f":"M352","v":4.6566985399294998},5.6775147903626992,{"$f":"O352","v":7.8038563548258795},9.036454358955039,{"$f":"Q352","v":7.2057803588330405},13.606360407022986,19.91592039644965,17.123223400039812,16.824378513966327,17.116426038859654,17.026312147271149,16.790080632975677,16.711837703239521,16.337727932703412,15.847107902623689,15.055404151280349,14.552385303789958,14.119670192961355,13.394493399456429,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},{"$f":"Q182*'D-vermiedene Netzentgelte'!Q32*SUM(Q242,Q244)/1000\n+Q182*SUM('MOD-Berechnungen'!Q238:Q241)/1000","v":0.34503326899999998},{"$f":"R182*'D-vermiedene Netzentgelte'!R32*SUM(R242,R244)/1000\n+R182*SUM('MOD-Berechnungen'!R238:R241)/1000","v":0.28660418399999998},{"$f":"S182*'D-vermiedene Netzentgelte'!S32*SUM(S242,S244)/1000\n+S182*SUM('MOD-Berechnungen'!S238:S241)/1000","v":0.34862344423947794},{"$f":"T182*'D-vermiedene Netzentgelte'!T32*SUM(T242,T244)/1000\n+T182*SUM('MOD-Berechnungen'!T238:T241)/1000","v":0.35462497093329676},{"$f":"U182*'D-vermiedene Netzentgelte'!U32*SUM(U242,U244)/1000\n+U182*SUM('MOD-Berechnungen'!U238:U241)/1000","v":0.34794202592082185},{"$f":"V182*'D-vermiedene Netzentgelte'!V32*SUM(V242,V244)/1000\n+V182*SUM('MOD-Berechnungen'!V238:V241)/1000","v":0.3376844222178963},{"$f":"W182*'D-vermiedene Netzentgelte'!W32*SUM(W242,W244)/1000\n+W182*SUM('MOD-Berechnungen'!W238:W241)/1000","v":0.31894919737475513},{"$f":"X182*'D-vermiedene Netzentgelte'!X32*SUM(X242,X244)/1000\n+X182*SUM('MOD-Berechnungen'!X238:X241)/1000","v":0.30548271589003367},{"$f":"Y182*'D-vermiedene Netzentgelte'!Y32*SUM(Y242,Y244)/1000\n+Y182*SUM('MOD-Berechnungen'!Y238:Y241)/1000","v":0.30259197847667496},{"$f":"Z182*'D-vermiedene Netzentgelte'!Z32*SUM(Z242,Z244)/1000\n+Z182*SUM('MOD-Berechnungen'!Z238:Z241)/1000","v":0.29154464361348131},{"$f":"AA182*'D-vermiedene Netzentgelte'!AA32*SUM(AA242,AA244)/1000\n+AA182*SUM('MOD-Berechnungen'!AA238:AA241)/1000","v":0.27360938981347838},{"$f":"AB182*'D-vermiedene Netzentgelte'!AB32*SUM(AB242,AB244)/1000\n+AB182*SUM('MOD-Berechnungen'!AB238:AB241)/1000","v":0.23883730276113269},{"$f":"AC182*'D-vermiedene Netzentgelte'!AC32*SUM(AC242,AC244)/1000\n+AC182*SUM('MOD-Berechnungen'!AC238:AC241)/1000","v":0.23364272419186277},{"$f":"AD182*'D-vermiedene Netzentgelte'!AD32*SUM(AD242,AD244)/1000\n+AD182*SUM('MOD-Berechnungen'!AD238:AD241)/1000","v":0.2283502066295377},{"$f":"AE182*'D-vermiedene Netzentgelte'!AE32*SUM(AE242,AE244)/1000\n+AE182*SUM('MOD-Berechnungen'!AE238:AE241)/1000","v":0.22933369469168047},"v2.1.14",null,null,null," = Strommenge fluktuierende Erzeugung * vermiedene Netzentgelte pro kWh* Skalierungsfaktor \n+ Strommenge nicht fluktuierende Erzeugung * vermiedene Netzentgelte pro kWh"]
[341,null,null,null,"Sonstige Kosten (nominal) [Mrd. Euro]",{"$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-2,5.9920528000000001E-2,0.10050276386000001,0.10201030531790001,0.10354045989766848,0.10509356679613351,0.10666997029807548,0.1082700198525466,0.10989407015033478,0.11154248120258979,0.11321561842062862,0.11491385269693803,0.1166375604873921,0.11838712389470296,0.12016293075312351,0.12196537471442034,"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$5,F312-F302,F362)+F322","v":12.667440729999999},{"$f":"IF(ControlPanel!$D$59>G$5,G312-G302,G362)+G322","v":17.126834930000001},{"$f":"IF(ControlPanel!$D$59>H$5,H312-H302,H362)+H322","v":18.937664991119739},{"$f":"IF(ControlPanel!$D$59>I$5,I312-I302,I362)+I322","v":22.796891415220745},{"$f":"IF(ControlPanel!$D$59>J$5,J312-J302,J362)+J322","v":25.293093383584349},{"$f":"IF(ControlPanel!$D$59>K$5,K312-K302,K362)+K322","v":25.77350582015934},{"$f":"IF(ControlPanel!$D$59>L$5,L312-L302,L362)+L322","v":25.827039519277065},{"$f":"IF(ControlPanel!$D$59>M$5,M312-M302,M362)+M322","v":24.820086220622226},{"$f":"IF(ControlPanel!$D$59>N$5,N312-N302,N362)+N322","v":24.997874334453797},{"$f":"IF(ControlPanel!$D$59>O$5,O312-O302,O362)+O322","v":24.763116605802466},{"$f":"IF(ControlPanel!$D$59>P$5,P312-P302,P362)+P322","v":24.113530005021225},{"$f":"IF(ControlPanel!$D$59>Q$5,Q312-Q302,Q362)+Q322","v":23.690678078460977},{"$f":"IF(ControlPanel!$D$59>R$5,R312-R302,R362)+R322","v":22.747539983975614},{"$f":"IF(ControlPanel!$D$59>S$5,S312-S302,S362)+S322","v":23.509774957835521},{"$f":"IF(ControlPanel!$D$59>T$5,T312-T302,T362)+T322","v":22.81757373783628},{"$f":"IF(ControlPanel!$D$59>U$5,U312-U302,U362)+U322","v":21.547591756732768},{"$f":"IF(ControlPanel!$D$59>V$5,V312-V302,V362)+V322","v":19.843341494455746},{"$f":"IF(ControlPanel!$D$59>W$5,W312-W302,W362)+W322","v":18.199259422486765},{"$f":"IF(ControlPanel!$D$59>X$5,X312-X302,X362)+X322","v":16.522995681609135},{"$f":"IF(ControlPanel!$D$59>Y$5,Y312-Y302,Y362)+Y322","v":15.072449771545916},{"$f":"IF(ControlPanel!$D$59>Z$5,Z312-Z302,Z362)+Z322","v":12.357208472304833},{"$f":"IF(ControlPanel!$D$59>AA$5,AA312-AA302,AA362)+AA322","v":8.6686862001079064},{"$f":"IF(ControlPanel!$D$59>AB$5,AB312-AB302,AB362)+AB322","v":4.9032136211826867},{"$f":"IF(ControlPanel!$D$59>AC$5,AC312-AC302,AC362)+AC322","v":2.6568732733122626},{"$f":"IF(ControlPanel!$D$59>AD$5,AD312-AD302,AD362)+AD322","v":1.6825888697778606},{"$f":"IF(ControlPanel!$D$59>AE$5,AE312-AE302,AE362)+AE322","v":0.84940885634247909},"v3.0.9",null,null,null,"Wenn historisches Jahr, dann verwende Zahlen aus ÜNB-Nachrechnung. Ansonsten verwende verbleibende Zahlungen für Bestandsanlagen + Managementprämie für Bestandsanlagen"]
["342.1",null,null,null,"Korrekturfaktor [Mrd. Euro]",-1.6799763492082525E-3,-2.8624077349064143E-3,3.6533487268301935E-3,-1.7381631811784334E-3,7.8679211882863532E-4,3.674879619599624E-2,-1.53525312683006E-2,5.8973858480582605E-3,1.2673943492223994E-2,null,-2.1220285848020475E-2,6.0000000000000001E-3,-0.154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"neu hinzugefügt"]
[343,null,null,null,"Prognostizierte Deckungslücke (nominal) [Mrd. Euro]",{"$f":"F365-F366+F367-F368+F369+F370+F371","v":8.2341157261471896},13.316885486653737,13.049977399773889,16.186787970644065,19.471636282498178,21.364107189541972,23.265087229228406,24.549303642852777,{"$f":"N365-N366+N367-N368+N369+N370+N371","v":25.688423099608183},{"$f":"O365-O366+O367-O368+O369+O370+O371","v":24.881022321186435},24.294834018302296,{"$f":"Q365-Q366+Q367-Q368+Q369+Q370+Q371","v":26.470038192870835},19.851235874736449,15.905072964073817,18.549094170373753,18.666290045109481,17.528439040889019,16.096995527137405,15.183288964214979,14.213135325416305,12.663905915381537,10.33864745288427,8.2667940063442362,7.3826957954302896,7.3646823445169227,7.8291749850658894,"v2.1.17",null,null,null,"Prognostizierte Deckungslücke = \nEinnahmen der Anlagenbetreiber \n- Einnahmen aus Vermarktung \n+ Effekt Grünstromprivileg \n- vermiedene Netzentgelte \n+ sonstige Kosten \n+ Einnahmen der Anlagenbetreiber (Baujahr<2015) aus Vergütungssatz und Managementprämie\n+ Kosten Managementprämie Bestandsanlagen\n+ Korrekturfaktor"]
[344]
[345,null,null,null,"Berechnung des Kontostandes am 30.9. für Prognosejahre"]
[346,null,null,null,"Minderung der Vermarktungserlöse wg. Differenz zwischen Future- und Spotpreis  (nominal) [Mrd. Euro]",null,null,null,null,null,{"$f":"K352*(1-K8)","v":0.51368833420913595},0.51302280415879986,0.46566985399294986,0.56775147903626977,0.78038563548258777,0.90364543589550372,-4.6924239793775291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,{"$f":"J372+J375","v":19.471636282498178},{"$f":"K372+K375","v":21.877795523751107},{"$f":"L372+L375","v":23.778110033387208},{"$f":"M372+M375","v":25.014973496845727},{"$f":"N372+N375","v":26.256174578644455},25.661407956669024,{"$f":"P372+P375","v":25.198479454197802},{"$f":"Q372+Q375","v":21.777614213493305},{"$f":"R372+R375","v":19.851235874736449},{"$f":"S372+S375","v":15.905072964073817},{"$f":"T372+T375","v":18.549094170373753},{"$f":"U372+U375","v":18.666290045109481},{"$f":"V372+V375","v":17.528439040889019},{"$f":"W372+W375","v":16.096995527137405},{"$f":"X372+X375","v":15.183288964214979},{"$f":"Y372+Y375","v":14.213135325416305},{"$f":"Z372+Z375","v":12.663905915381537},{"$f":"AA372+AA375","v":10.33864745288427},{"$f":"AB372+AB375","v":8.2667940063442362},{"$f":"AC372+AC375","v":7.3826957954302896},{"$f":"AD372+AD375","v":7.3646823445169227},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,{"$f":"J384","v":23.615724916227997},{"$f":"K384","v":22.119772971286171},23.070405952151248,24.074451712553941,{"$f":"N384","v":23.900498342514673},{"$f":"O384","v":22.722048305737623},{"$f":"P384","v":24.048015322436477},{"$f":"Q384","v":22.397436289207914},{"$f":"R384","v":13.04684402483327},7.8322193144477446,13.907735442751747,12.173321797593623,11.460167980635791,10.01110891631231,9.1284665704396346,8.1549261070883841,6.5709521507794513,4.1991319451344342,2.1424827995518338,1.3296499027754534,1.3636015374621202,null,null,null,null,"Umlagebetrag aus Vorjahr"]
[349,null,null,null,"Gesamtsaldo (nominal) [Mrd. Euro]",null,null,null,null,null,{"$f":"K377-K376","v":4.1440886337298188},{"$f":"L377-L376","v":0.24197744753506356},{"$f":"M377-M376","v":-0.70770408123595985},{"$f":"N377-N376","v":-0.94052178429178568},{"$f":"O377-O376","v":-2.3556762361297814},-2.9393596509314008,{"$f":"Q377-Q376","v":-1.1504641317613249},0.6198220757146089,{"$f":"S377-S376","v":-6.8043918499031797},-8.0728536496260723,-4.6413587276220056,-6.4929682475158579,-6.0682710602532275,-6.0858866108250957,-6.0548223937753445,-6.0582092183279208,-6.0929537646020862,-6.1395155077498362,-6.1243112067924024,-6.0530458926548363,-6.0010808070548025,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]",{"$f":"F9*(F372)","v":0},0,0.39149932199321663,1.6186787970644065,1.9471636282498179,2.1364107189541972,2.3265087229228407,1.4729582185711665,1.5413053859764909,1.492861339271186,1.9435867214641838,2.6470038192870837,0.99256179373682252,0.95430437784442901,1.1129456502224251,1.1199774027065688,1.051706342453341,0.9658197316282443,0.91099733785289871,0.85278811952497824,0.7598343549228922,0.62031884717305619,0.49600764038065415,0.44296174772581737,0.44188094067101535,0.46975049910395333,"v2.1.17",null,null,null,"Liquiditätsreserve in Mrd. € = Liquiditätsreserve in % * Deckungslücke"]
[353,null,null,null,"Kontostand am 30.9. des Vorjahres (nominal) [Mrd. Euro]",{"$f":"IF(ControlPanel!$D$59>F$5,F10,\n  IF(ControlPanel!$D$59<F$5,E382+F378+E383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0},{"$f":"IF(ControlPanel!$D$59>G$5,G10,\n  IF(ControlPanel!$D$59<G$5,F382+G378+F383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-1.11629894236},{"$f":"IF(ControlPanel!$D$59>H$5,H10,\n  IF(ControlPanel!$D$59<H$5,G382+H378+G383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-0.71124112144000007},{"$f":"IF(ControlPanel!$D$59>I$5,I10,\n  IF(ControlPanel!$D$59<I$5,H382+I378+H383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-2.5889139132900003},{"$f":"IF(ControlPanel!$D$59>J$5,J10,\n  IF(ControlPanel!$D$59<J$5,I382+J378+I383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-2.1969250054800002},{"$f":"IF(ControlPanel!$D$59>K$5,K10,\n  IF(ControlPanel!$D$59<K$5,J382+K378+J383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":1.38074493721},{"$f":"IF(ControlPanel!$D$59>L$5,L10,\n  IF(ControlPanel!$D$59<L$5,K382+L378+K383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":2.5211899999999998},{"$f":"IF(ControlPanel!$D$59>M$5,M10,\n  IF(ControlPanel!$D$59<M$5,L382+M378+L383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":1.9478101488699999},{"$f":"IF(ControlPanel!$D$59>N$5,N10,\n  IF(ControlPanel!$D$59<N$5,M382+N378+M383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":3.3292301430700002},{"$f":"IF(ControlPanel!$D$59>O$5,O10,\n  IF(ControlPanel!$D$59<O$5,N382+O378+N383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":3.6518353547200002},{"$f":"IF(ControlPanel!$D$59>P$5,P10,\n  IF(ControlPanel!$D$59<P$5,O382+P378+O383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":2.19040541733},{"$f":"IF(ControlPanel!$D$59>Q$5,Q10,\n  IF(ControlPanel!$D$59<Q$5,P382+Q378+P383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":-4.0803942770500008},{"$f":"IF(ControlPanel!$D$59>R$5,R10,\n  IF(ControlPanel!$D$59<R$5,Q382+R378+Q383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":4.5469536436400002},{"$f":"IF(ControlPanel!$D$59>S$5,S10,\n  IF(ControlPanel!$D$59<S$5,R382+S378+R383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":5.9271580274705027},{"$f":"IF(ControlPanel!$D$59>T$5,T10,\n  IF(ControlPanel!$D$59<T$5,S382+T378+S383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0.95430437784443045},{"$f":"IF(ControlPanel!$D$59>U$5,U10,\n  IF(ControlPanel!$D$59<U$5,T382+U378+T383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":1.1129456502224246},{"$f":"IF(ControlPanel!$D$59>V$5,V10,\n  IF(ControlPanel!$D$59<V$5,U382+V378+U383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":1.1199774027065672},{"$f":"IF(ControlPanel!$D$59>W$5,W10,\n  IF(ControlPanel!$D$59<W$5,V382+W378+V383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":1.0517063424533397},{"$f":"IF(ControlPanel!$D$59>X$5,X10,\n  IF(ControlPanel!$D$59<X$5,W382+X378+W383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0.96581973162824397},{"$f":"IF(ControlPanel!$D$59>Y$5,Y10,\n  IF(ControlPanel!$D$59<Y$5,X382+Y378+X383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0.91099733785289949},{"$f":"IF(ControlPanel!$D$59>Z$5,Z10,\n  IF(ControlPanel!$D$59<Z$5,Y382+Z378+Y383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0.85278811952497868},{"$f":"IF(ControlPanel!$D$59>AA$5,AA10,\n  IF(ControlPanel!$D$59<AA$5,Z382+AA378+Z383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0.75983435492289253},{"$f":"IF(ControlPanel!$D$59>AB$5,AB10,\n  IF(ControlPanel!$D$59<AB$5,AA382+AB378+AA383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0.6203188471730563},{"$f":"IF(ControlPanel!$D$59>AC$5,AC10,\n  IF(ControlPanel!$D$59<AC$5,AB382+AC378+AB383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0.49600764038065392},{"$f":"IF(ControlPanel!$D$59>AD$5,AD10,\n  IF(ControlPanel!$D$59<AD$5,AC382+AD378+AC383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0.44296174772581765},{"$f":"IF(ControlPanel!$D$59>AE$5,AE10,\n  IF(ControlPanel!$D$59<AE$5,AD382+AE378+AD383,\n     IF('D-Kontostand aktuelles Jahr'!$B$6=\"endogen\",'MOD-Jahresgang'!$Q$9+'D-Prognosefehler Kontostand'!$F$6,\n                    'D-Kontostand aktuelles Jahr'!$F$6+'D-Prognosefehler Kontostand'!$F$6)))","v":0.44188094067101513},"v2.1.19",null,null,null,"Kontostand am 30.9. des Vorjahres aus monatsscharfer Berechnung auf dem Blatt Mod-Jahresgang"]
["353.01",null,null,null,"jährliche Zuschüsse aus dem Bundeshaushalt",{"$f":"'D-Zuschuss'!F$6","v":0},{"$f":"'D-Zuschuss'!G$6","v":0},{"$f":"'D-Zuschuss'!H$6","v":0},{"$f":"'D-Zuschuss'!I$6","v":0},{"$f":"'D-Zuschuss'!J$6","v":0},{"$f":"'D-Zuschuss'!K$6","v":0},{"$f":"'D-Zuschuss'!L$6","v":0},{"$f":"'D-Zuschuss'!M$6","v":0},{"$f":"'D-Zuschuss'!N$6","v":0},{"$f":"'D-Zuschuss'!O$6","v":0},{"$f":"'D-Zuschuss'!P$6","v":0},{"$f":"'D-Zuschuss'!Q$6","v":10.8},{"$f":"'D-Zuschuss'!R$6","v":3.25},{"$f":"'D-Zuschuss'!S$6","v":3.1},{"$f":"'D-Zuschuss'!T$6","v":4.8},{"$f":"'D-Zuschuss'!U$6","v":6.5},{"$f":"'D-Zuschuss'!V$6","v":6},{"$f":"'D-Zuschuss'!W$6","v":6},{"$f":"'D-Zuschuss'!X$6","v":6},{"$f":"'D-Zuschuss'!Y$6","v":6},{"$f":"'D-Zuschuss'!Z$6","v":6},{"$f":"'D-Zuschuss'!AA$6","v":6},{"$f":"'D-Zuschuss'!AB$6","v":6},{"$f":"'D-Zuschuss'!AC$6","v":6},{"$f":"'D-Zuschuss'!AD$6","v":6},{"$f":"'D-Zuschuss'!AE$6","v":6},"v2.1.19"]
[354,null,null,null,"Umlagebetrag (nominal) [Mrd. Euro]",{"$f":"F372+F381-F382","v":8.2341157261471896},{"$f":"G372+G381-G382","v":14.433184429013737},14.152717843207107,{"$f":"I372+I381-I382-I383","v":20.394380680998474},{"$f":"J372+J381-J382-J383","v":23.615724916227997},22.119772971286171,23.070405952151248,24.074451712553941,23.900498342514673,22.722048305737623,24.048015322436477,22.397436289207914,{"$f":"R372+R381-R382-R383","v":13.04684402483327},7.8322193144477446,13.907735442751747,12.173321797593623,11.460167980635791,10.01110891631231,9.1284665704396346,8.1549261070883841,6.5709521507794513,4.1991319451344342,2.1424827995518338,1.3296499027754534,1.3636015374621202,1.8570445434988274,null,null,null,null,"Umlagebetrag = Prognostizierte Deckungslücke + Liquiditätsreserve - Kontostand - Zuschüsse aus dem Bundeshaushalt"]
[355]
[356,null,null,null,"Berechnung des Umlagesatzes"]
[357,null,null,null,"Kernumlage (nominal) [ct/kWh]",{"$f":"F372/F186*100","v":2.0469999999999997},3.2569808831230973,3.3121213422965754,4.1882948767683201,5.1450044762037139,5.9588029975693937,6.3917545747264608,6.9955396645496517,7.2859069400823318,7.0153140806712573,6.8274787719158541,7.6861898320156605,5.6648024725664641,4.5228976356218702,5.3318554897945019,5.41704745803146,5.1172209866222467,4.4181104287296371,3.9306693781924604,3.4806224812435116,2.9410998449451777,2.2831550254328734,1.7401303582443794,1.4852283462916154,1.41900107056254,1.447623554251612,null,null,null,null,"Kernumlage = Prognostizierte Deckungslücke / für EEG-Umlage anzulegenden Letztverbrauch"]
[358,null,null,null,"Umlageanteil aus Liquiditätsreserve (nominal) [ct/kWh]",{"$f":"F381/F$186*100","v":0},0,9.9363640268897269E-2,0.41882948767683209,0.51450044762037139,0.59588029975693935,0.63917545747264604,0.41973237987297907,{"$f":"N381/N$186*100","v":0.43715441640493991},{"$f":"O381/O$186*100","v":0.42091884484027542},0.54619830175326833,{"$f":"Q381/Q$186*100","v":0.76861898320156619},0.28324012362832324,0.27137385813731224,0.31991132938767008,0.32502284748188753,0.30703325919733476,0.26508662572377822,0.23584016269154762,0.20883734887461067,0.17646599069671065,0.13698930152597238,0.10440782149466275,8.9113700777496918E-2,8.5140064233752394E-2,8.6857413255096716E-2,null,null,null,null,"Umlage aus Liquiditätsreserve = Liquiditätsreserve / für EEG-Umlage anzulegenden Letztverbrauch"]
[359,null,null,null,"Umlageanteil aus Kontostand (nominal) [ct/kWh]",{"$f":"-F382/F$186*100","v":0},0.27301911687690317,0.18051501743452761,0.66987563555484619,{"$f":"-J382/J$186*100","v":0.580495076175914},{"$f":"-K382/K$186*100","v":-0.38511260956194937},-0.69266139247521119,-0.55504560755227295,-0.94425652016355122,-1.0296510992816279,-0.61556075984894099,1.184837164735316,{"$f":"-R382/R$186*100","v":-1.2975310154828803},-1.6854955075627092,-0.27431059377937422,-0.32298219897446123,-0.32696418981196645,-0.28865975341303451,-0.25003265451330225,-0.22309207236024953,-0.19805382500983618,-0.1677994760769958,-0.1305748827088945,-9.9785312558395664E-2,-8.5348310332645963E-2,-8.1704299509258851E-2,null,null,null,null,"Umlageanteil aus Kontostand = - Kontostand am 30.9. des Vorjahres  / für EEG-Umlage anzulegenden Letztverbrauch"]
[360,null,null,null,"EEG-Umlage gesamt (nominal) [ct/kWh]",{"$f":"F384/F$186*100","v":2.0469999999999997},3.5300000000000007,3.5920000000000005,{"$f":"I384/I$186*100","v":5.2769999999999992},6.2399999999999993,6.1695706877643843,6.3382686397238945,{"$f":"M384/M$186*100","v":6.8602264368703567},6.7788048363237206,{"$f":"O384/O$186*100","v":6.406581826229905},{"$f":"P384/P$186*100","v":6.7581163138201807},{"$f":"Q384/Q$186*100","v":6.5036153637169205},{"$f":"R384/R$186*100","v":3.7230827721473405},2.2272344363967198,3.997717348887194,3.5327567363462515,3.3456608408726511,2.7477292039835279,2.3631891682261594,1.9970413628901464,1.5260557430647477,0.92732335121019616,0.45098491127943902,0.26749493423098486,0.26273394437983666,0.34336969445583421,null,null,null,null,"EEG-Umlage gesamt = Umlagebetrag / für EEG-Umlage anzulegenden Letztverbrauch"]
[361]
[362,null,null,null,"historische EEG-Umlage (nominal) [ct/kWh]",2.0470000000000002,3.53,3.5920000000000001,5.2770000000000001,6.24,6.17,6.3540000000000001,6.88,6.7919999999999998,6.4050000000000002,6.7560000000000002,6.5,3.7229999999999999]
[363,null,null,null,"Abweichung zwischen Berechnung und Historie (%)",{"$f":"(-F392+F390)/F392*100","v":-2.1694636533955185E-14},2.5160861747878903E-14,1.2363285352173235E-14,-1.6831124117872375E-14,-1.423362852083534E-14,-6.9580589240777575E-3,-0.24758199993870877,{"$f":"(-M392+M390)/M392*100","v":-0.28740644083783695},{"$f":"(-N392+N390)/N392*100","v":-0.19427508357301626},{"$f":"(-O392+O390)/O392*100","v":2.4696740513735677E-2},{"$f":"(-P392+P390)/P392*100","v":3.1324952933400166E-2},{"$f":"(-Q392+Q390)/Q392*100","v":5.5620980260315471E-2},2.2232647687523079E-3]
[364,null,null,null,"Korrekturbetrag [Mrd. Euro]",{"$f":"F186*(F392-F390)/(1+F9)/100","v":1.7863614785728775E-15},-3.6315135800005308E-15,-1.6987775650909044E-15,3.1205486595365809E-15,3.0557950518893146E-15,1.3992853969336319E-3,5.2054488863053167E-2,6.5463168776908318E-2,4.3889713125238677E-2,-5.2926601585427625E-3,-6.9728430575738045E-3,{"$f":"Q186*(Q392-Q390)/(1+Q9)/100","v":-1.1318862171757633E-2},-2.7624708366561293E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Korrekturfaktor = anzulegender Letztverbrauch * (Umlage real - Umlage berechnet)/(1-Liquiditätsreserve)"]
[]
[]
[null,null,null,null,"Stromerzeugung Neuanlagen im Jahr der Inbetriebnahme [GWh/a]"]
[null,null,null,null,"Wasser",{"$f":"F56*F92","v":0},0,0,0,0,1150.5028494599987,85.583213899999294,21.362400000000001,59.339999999999996,67.25200000000001,51.427999999999997,55.300000000000004,{"$f":"R56*R92","v":41.403999999999996},41.436999999999998,41.458999999999996,41.491999999999997,41.513999999999996,41.513999999999996,41.513999999999996,41.513999999999996,41.513999999999996,41.513999999999996,41.513999999999996,41.513999999999996,41.513999999999996,41.513999999999996]
[null,null,null,null,"Gas",{"$f":"F57*F93","v":0},0,0,0,0,132.81358199999949,11.847683999999932,6.7047999999999996,22.602,7.37,6.744730679156909,7.8445544554455457,7.2960000000000012,7.0149560117302059,6.9901234567901245,8.4184615384615409,8.5545893719806756,45.024154589371975,45.024154589371975,45.024154589371975,45.024154589371975,45.024154589371975,45.024154589371975,45.024154589371975,45.024154589371975,45.024154589371975,{"$f":"AF74*AF47+(SUMPRODUCT($K56:AF56,$K92:AF92))*AF47/1000","v":0},{"$f":"AG74*AG47+(SUMPRODUCT($K56:AG56,$K92:AG92))*AG47/1000","v":{"$error":"#VALUE!"}},{"$f":"AH74*AH47+(SUMPRODUCT($K56:AH56,$K92:AH92))*AH47/1000","v":0},{"$f":"AI74*AI47+(SUMPRODUCT($K56:AI56,$K92:AI92))*AI47/1000","v":0}]
[null,null,null,null,"Biomasse",{"$f":"F58*F94","v":0},0,0,0,0,1315.02268,899.88800000000003,1227.1479999999999,1710.0443240000041,1330.134636,704,496,1635.7190000000001,1550.2080000000001,1471.3029999999999,1396.068,1323.402,800,800,800,800,800,800,800,800,800,{"$f":"AF75*AF48+(SUMPRODUCT($K57:AF57,$K93:AF93))*AF48/1000","v":0},{"$f":"AG75*AG48+(SUMPRODUCT($K57:AG57,$K93:AG93))*AG48/1000","v":{"$error":"#VALUE!"}},{"$f":"AH75*AH48+(SUMPRODUCT($K57:AH57,$K93:AH93))*AH48/1000","v":0},{"$f":"AI75*AI48+(SUMPRODUCT($K57:AI57,$K93:AI93))*AI48/1000","v":0}]
[null,null,null,null,"Geothermie",{"$f":"F59*F95","v":0},0,0,0,0,0,21.704999999999991,12.608000000000001,31.52,25.623999999999999,27.285,52.172999999999995,135.96,154.08800000000002,172.21600000000001,185.81200000000001,203.94,45.32,45.32,45.32,45.32,45.32,45.32,45.32,45.32,45.32,{"$f":"AF76*AF49+(SUMPRODUCT($K58:AF58,$K94:AF94))*AF49/1000","v":0},{"$f":"AG76*AG49+(SUMPRODUCT($K58:AG58,$K94:AG94))*AG49/1000","v":{"$error":"#VALUE!"}},{"$f":"AH76*AH49+(SUMPRODUCT($K58:AH58,$K94:AH94))*AH49/1000","v":0},{"$f":"AI76*AI49+(SUMPRODUCT($K58:AI58,$K94:AI94))*AI49/1000","v":0}]
[null,null,null,null,"Wind Onshore",{"$f":"F60*F96","v":0},0,0,0,0,8552.8520806151701,10298.660463980061,13066.892086789445,5847.80381738704,3737.605757951751,3737.605757951751,3737.605757951751,4374,5580,5685,5767.5,5857.5,5986,6071.6666666666679,6132.8571428571431,6178.75,6214.4444444444443,6243,6266.363636363636,6285.8333333333339,6500,{"$f":"AF77*AF50+(SUMPRODUCT($K59:AF59,$K95:AF95))*AF50/1000","v":0},{"$f":"AG77*AG50+(SUMPRODUCT($K59:AG59,$K95:AG95))*AG50/1000","v":{"$error":"#VALUE!"}},{"$f":"AH77*AH50+(SUMPRODUCT($K59:AH59,$K95:AH95))*AH50/1000","v":0},{"$f":"AI77*AI50+(SUMPRODUCT($K59:AI59,$K95:AI95))*AI50/1000","v":0}]
[null,null,null,null,"Wind Offshore",{"$f":"F61*F97","v":0},0,0,0,0,7924.5180000000009,3095.3780000000002,4592.1480000000001,3713.0940000000001,4383.37,867.678,0,1454.1840000000002,3189.2420000000002,4814.7759999999998,3862.8,4209.4520000000002,4268.0815999999995,4307.1679999999997,4335.0868571428564,4356.0259999999998,4372.3119999999999,4385.3407999999999,4396.0007272727271,4404.884,4502.5999999999995]
[null,null,null,null,"Solar",{"$f":"F62*F98","v":0},0,0,0,0,1271.04,1396.8000000000002,1549.44,2764.7250000000004,3752.8849999999998,4632.9650000000001,5224.5099999999993,5613.2119018330686,7380.2776835838895,7324.0299480804115,7102.2863931345082,7154.4548286604359,2756.4735107081706,2772.4765814289422,2788.4796521497137,2804.4827228704853,2820.4857935912569,2836.4888643120285,2852.4919350328,2868.4950057535716,2850]
[]
[null,null,null,null,"Vergütungszusagen Neuanlagen im Jahr der Inbetriebnahme real [Mrd. Euro/a]"]
[null,null,null,null,"Wasser",{"$f":"F149*F398*1000/10^9","v":0},0,0,0,0,0.13307994431892675,1.0147724511984198E-2,2.5435972515027673E-3,6.9263253017111462E-3,7.6951587834774432E-3,5.7685817945106197E-3,6.0806721678182468E-3,4.4629887970526185E-3,4.3785351513966212E-3,4.2945374703801352E-3,4.2132669970559675E-3,4.1324369083719746E-3,4.0510095801281924E-3,3.9711867312586715E-3,3.8929367464062841E-3,3.8162286331766037E-3,3.7410320098627795E-3,3.667317093412282E-3,3.5950546876307595E-3,3.5242161716183308E-3,3.4547734884337331E-3]
[null,null,null,null,"Gas",{"$f":"F150*F399*1000/10^9","v":0},0,0,0,0,1.0754335732958503E-2,9.735155158995209E-4,4.4758289933117271E-4,1.4642145440870711E-3,4.6333544187304976E-4,4.1149336318836889E-4,4.6444756756048916E-4,4.1920207542408302E-4,3.9114135788542758E-4,3.7823683556618807E-4,4.4206068836256967E-4,4.3593176879631271E-4,2.2265636103934046E-3,2.1607538485098558E-3,2.0968892027410911E-3,2.0349121819704186E-3,1.9747669943259729E-3,1.9163994969567328E-3,1.8597571472929871E-3,1.8047889557473815E-3,1.7514454398139616E-3]
[null,null,null,null,"Biomasse",{"$f":"F151*F400*1000/10^9","v":0},0,0,0,0,0.22981586836190482,0.16039931496204005,0.18869854796000002,0.25649210325500804,0.19459369036425844,9.7854212717857034E-2,7.0659688239357296E-2,{"$f":"R151*R400*1000/10^9","v":0.22558148195557354},0.20578812124750853,0.18924799213380203,0.18084660490376606,0.16718598228639955,9.8558064908118623E-2,9.6111618297635787E-2,9.372361242656882E-2,9.139266575224067E-2,8.9117429444428825E-2,8.689658660592367E-2,8.4728851511794392E-2,8.261296886691058E-2,8.2561424860549334E-2]
[null,null,null,null,"Geothermie",{"$f":"F152*F401*1000/10^9","v":0},0,0,0,0,0,5.4129122774999967E-3,3.1772160000000005E-3,7.8256551724137941E-3,6.2678036351282501E-3,6.5754635119044157E-3,1.1768084736511773E-2,2.8703092859920357E-2,3.0446958928585476E-2,3.1849759991942506E-2,3.2163550730779381E-2,3.3040773609054871E-2,6.8721915552495075E-3,6.4321004704305743E-3,6.0201925585310805E-3,5.6346629858172676E-3,5.2738224990407931E-3,4.9360900237327612E-3,4.6199857364986434E-3,4.3241245809593218E-3,4.0472101989274447E-3]
[null,null,null,null,"Wind Onshore",{"$f":"F153*F402*1000/10^9","v":0},0,0,0,0,0.74995451741354724,0.90913561217747918,1.0538448467995687,0.43570459476836937,0.23230495463919684,0.22493295832755819,0.21772811838748457,0.24656035274102955,0.30426994337170565,0.29976942375681603,0.29398315971250444,0.28851283647668691,0.28480081775049804,0.27892734529313684,0.27192211578694858,0.26429752918956467,0.25633612693276997,0.24820556621172313,0.24001088014346561,0.23182060705404317,0.23069733452295918]
[null,null,null,null,"Wind Offshore",{"$f":"F154*F403*1000/10^9","v":0},0,0,0,0,1.5146369379310347,0.59348765776300005,0.89087671199999996,0.54507488275862059,0.63396066878594493,0.11948763117531243,0,9.4521960000000002E-2,0.19666992333333333,0.28086193333333331,0.212454,0.22731040800000002,0.22620832479999997,0.22397273599999998,0.22108942971428566,0.2178013,0.214243288,0.2104963584,0.20661203418181814,0.20262466400000001,0.20261699999999996]
[null,null,null,null,"Solar",{"$f":"F155*F404*1000/10^9","v":0},0,0,0,0,0.13730782479850587,0.15428730683338224,0.1570494034862312,0.30148308152585546,0.40132422127195655,0.41288289135250006,0.44316906074999995,0.43984309869361571,0.54768425666735743,0.51823523690584639,0.47851477016583926,0.45930705693146417,0.16854032324892207,0.16152494771348036,0.15465396134761436,0.14819050302473147,0.14208737778326391,0.1359139095445912,0.12980478487261879,0.12416328440654428,0.117239025]
[null,null,null,null,"SUMME",{"$f":"SUM(F407:F413)","v":0},0,0,0,0,2.7755494285568778,1.8338440440412853,2.2966379063966338,1.5549708573260657,1.4766098329218356,0.86791323224283112,0.74987007184873233,1.0400921771226159,1.2896288800577724,1.3246371204276866,1.2026174131983078,1.1799254259807739,0.79125729545330981,0.77310068835445211,0.75339913778309586,0.73316780176750107,0.71277384366369234,0.69203222737633974,0.67123134828111941,0.65087465403582301,0.64236821351068363]
[]
[null,null,null,null,"Marktprämie Neuanlagen im Jahr der Inbetriebnahme 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,null,null,null,"Marktprämie oder Vermarktungserlöse?"]
[null,null,null,null,"Wasser",{"$f":"(F398*1000*F29)*F$181/10^9","v":0},0,0,0,0,4.1038436640238159E-2,2.675331266513978E-3,5.7144420000000012E-4,1.9119347999999997E-3,3.1124225600000005E-3,2.53745752E-3,2.2529220000000005E-3,3.2460736000000001E-3,3.6265662399999998E-3,3.0070212699999997E-3,2.9708271999999997E-3,2.9317186799999997E-3,2.9205098999999998E-3,2.8897895399999994E-3,2.8615600199999995E-3,2.8470301199999995E-3,2.8300093799999994E-3,2.797109534999999E-3,2.76420969E-3,2.7313098449999996E-3,2.6984099999999996E-3]
[null,null,null,null,"Gas",{"$f":"(F399*1000*F30)*F$181/10^9","v":0},0,0,0,0,4.7374604699399817E-3,3.7035860183999786E-4,1.7935339999999999E-4,7.2823643999999992E-4,3.4108360000000004E-4,3.3278501170960192E-4,3.1958714851485154E-4,5.7200640000000015E-4,6.1394895014662762E-4,5.0699365432098776E-4,6.0276184615384626E-4,6.0412510144927537E-4,3.167449275362319E-3,3.1341314009661831E-3,3.1035149758454105E-3,3.0877565217391299E-3,3.0692966183574876E-3,3.0336149758454101E-3,2.9979333333333331E-3,2.9622516908212556E-3,2.9265700483091781E-3]
[null,null,null,null,"Biomasse",{"$f":"(F400*1000*F31)*F$181/10^9","v":0},0,0,0,0,4.6906858995600001E-2,2.8130498880000004E-2,3.2826209000000002E-2,5.509762811928013E-2,6.1558630954079999E-2,3.473536E-2,2.0207039999999999E-2,0.12824036960000001,0.13567420416000001,0.10671360659000001,9.9958468799999992E-2,9.3458649240000011E-2,5.6280000000000011E-2,5.5688000000000001E-2,5.5144000000000006E-2,5.4864000000000003E-2,5.4536000000000001E-2,5.3901999999999999E-2,5.326800000000001E-2,5.2634E-2,5.1999999999999998E-2]
[null,null,null,null,"Geothermie",{"$f":"(F401*1000*F32)*F$181/10^9","v":0},0,0,0,0,0,6.7849829999999981E-4,3.3726399999999999E-4,1.0155743999999999E-3,1.18587872E-3,1.3462419000000001E-3,2.1255280200000001E-3,1.0659264E-2,1.3485781760000001E-2,1.249082648E-2,1.3304139199999999E-2,1.4402242800000001E-2,3.1882620000000003E-3,3.1547252000000002E-3,3.1239076000000002E-3,3.1080456E-3,3.0894643999999998E-3,3.0535482999999998E-3,3.0176322000000002E-3,2.9817161000000002E-3,2.9458000000000002E-3]
[null,null,null,null,"Wind Onshore",{"$f":"(F402*1000*F33)*F$181/10^9","v":0},0,0,0,0,0.25901311842449615,0.28330379097153474,0.30514786417977219,0.15582022964986603,0.13561349327075753,0.16449681354282675,0.13232268090511132,0.31018034170854253,0.43314483618090444,0.3651944726758794,0.34291700125628133,0.34973734353015068,0.34617875045032848,0.33753899538815868,0.32770761768761386,0.31855746504590249,0.30855863107954296,0.29651952101802276,0.2843545604017465,0.27215554541211678,0.2535]
[null,null,null,null,"Wind Offshore",{"$f":"(F403*1000*F34)*F$181/10^9","v":0},0,0,0,0,0.26599017119346002,9.48262859544E-2,0.113135602239,0.10839011514407999,0.18521333796680001,3.9471956383440004E-2,0,0.10747423232,0.2582290827291695,0.32225870162329801,0.24422835368421034,0.2642413335466664,0.26129198435147072,0.25531398054909549,0.24888019337466458,0.24323555383481749,0.23712101225246934,0.22954673354552554,0.22193380231718537,0.21432518913948692,0.20486829999999995]
[null,null,null,null,"Solar",{"$f":"(F404*1000*F35)*F$181/10^9","v":0},0,0,0,0,3.8491959283200004E-2,4.2790688640000005E-2,4.1323177439999997E-2,8.4625467525000012E-2,0.17177299910419996,0.21784673992429998,0.19475458172099999,0.40152098592316221,0.57332642492298125,0.45595133369922897,0.41471094701586653,0.39496577091364166,0.14693104331536258,0.14159194742335665,0.13639926742635708,0.13186377307716635,0.12720306914626106,0.12184511914276652,0.11652721229942005,0.11125117717234742,0.11115]
[null,null,null,null,"SUMME",{"$f":"SUM(F417:F423)","v":0},{"$f":"SUM(G417:G423)","v":0},{"$f":"SUM(H417:H423)","v":0},{"$f":"SUM(I417:I423)","v":0},{"$f":"SUM(J417:J423)","v":0},{"$f":"SUM(K417:K423)","v":0.65617800500693435},{"$f":"SUM(L417:L423)","v":0.45277545261428875},{"$f":"SUM(M417:M423)","v":0.49352091445877222},{"$f":"SUM(N417:N423)","v":0.40758918607822614},{"$f":"SUM(O417:O423)","v":0.5587978461758375},{"$f":"SUM(P417:P423)","v":0.46076735428227633},{"$f":"SUM(Q417:Q423)","v":0.35198233979462612},{"$f":"SUM(R417:R423)","v":0.96189327355170473},{"$f":"SUM(S417:S423)","v":1.4181008449432018},{"$f":"SUM(T417:T423)","v":1.2661229559927274},{"$f":"SUM(U417:U423)","v":1.118692499002512},{"$f":"SUM(V417:V423)","v":1.1203411838119079},{"$f":"SUM(W417:W423)","v":0.81995799929252411},{"$f":"SUM(X417:X423)","v":0.799311569501577},{"$f":"SUM(Y417:Y423)","v":0.77722006108448094},{"$f":"SUM(Z417:Z423)","v":0.75756362419962553},{"$f":"SUM(AA417:AA423)","v":0.73640748287663094},{"$f":"SUM(AB417:AB423)","v":0.71069764651716028},{"$f":"SUM(AC417:AC423)","v":0.68486335024168532},{"$f":"SUM(AD417:AD423)","v":0.65904118935977241},{"$f":"SUM(AE417:AE423)","v":0.6300890800483091}]
[]
[null,null,null,null,"Vergütungszusagen für Neuanlagen ab 2022 real [Mrd. Euro/a]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Der Abgleich Strompreis vs. Vergütungssatz müsste hier sein"]
[null,null,null,null,"Wasser",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R407:R407)","v":4.4629887970526185E-3},{"$f":"SUM($R407:S407)","v":8.8415239484492397E-3},{"$f":"SUM($R407:T407)","v":1.3136061418829375E-2},{"$f":"SUM($R407:U407)","v":1.7349328415885344E-2},{"$f":"SUM($R407:V407)","v":2.1481765324257319E-2},{"$f":"SUM($R407:W407)","v":2.5532774904385512E-2},{"$f":"SUM($R407:X407)","v":2.9503961635644185E-2},{"$f":"SUM($R407:Y407)","v":3.3396898382050469E-2},{"$f":"SUM($R407:Z407)","v":3.7213127015227075E-2},{"$f":"SUM($R407:AA407)","v":4.0954159025089858E-2},{"$f":"SUM($R407:AB407)","v":4.4621476118502139E-2},{"$f":"SUM($R407:AC407)","v":4.8216530806132897E-2},{"$f":"SUM($R407:AD407)","v":5.1740746977751231E-2},{"$f":"SUM($R407:AE407)","v":5.5195520466184964E-2}]
[null,null,null,null,"Gas",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R408:R408)","v":4.1920207542408302E-4},{"$f":"SUM($R408:S408)","v":8.103434333095106E-4},{"$f":"SUM($R408:T408)","v":1.1885802688756987E-3},{"$f":"SUM($R408:U408)","v":1.6306409572382683E-3},{"$f":"SUM($R408:V408)","v":2.066572726034581E-3},{"$f":"SUM($R408:W408)","v":4.2931363364279856E-3},{"$f":"SUM($R408:X408)","v":6.4538901849378414E-3},{"$f":"SUM($R408:Y408)","v":8.550779387678932E-3},{"$f":"SUM($R408:Z408)","v":1.058569156964935E-2},{"$f":"SUM($R408:AA408)","v":1.2560458563975323E-2},{"$f":"SUM($R408:AB408)","v":1.4476858060932057E-2},{"$f":"SUM($R408:AC408)","v":1.6336615208225044E-2},{"$f":"SUM($R408:AD408)","v":1.8141404163972426E-2},{"$f":"SUM($R408:AE408)","v":1.9892849603786386E-2}]
[null,null,null,null,"Biomasse",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R409:R409)","v":0.22558148195557354},{"$f":"SUM($R409:S409)","v":0.43136960320308204},{"$f":"SUM($R409:T409)","v":0.6206175953368841},{"$f":"SUM($R409:U409)","v":0.80146420024065013},{"$f":"SUM($R409:V409)","v":0.96865018252704971},{"$f":"SUM($R409:W409)","v":1.0672082474351683},{"$f":"SUM($R409:X409)","v":1.1633198657328041},{"$f":"SUM($R409:Y409)","v":1.2570434781593729},{"$f":"SUM($R409:Z409)","v":1.3484361439116135},{"$f":"SUM($R409:AA409)","v":1.4375535733560423},{"$f":"SUM($R409:AB409)","v":1.524450159961966},{"$f":"SUM($R409:AC409)","v":1.6091790114737603},{"$f":"SUM($R409:AD409)","v":1.6917919803406709},{"$f":"SUM($R409:AE409)","v":1.7743534052012202}]
[null,null,null,null,"Geothermie",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R410:R410)","v":2.8703092859920357E-2},{"$f":"SUM($R410:S410)","v":5.9150051788505832E-2},{"$f":"SUM($R410:T410)","v":9.0999811780448331E-2},{"$f":"SUM($R410:U410)","v":0.12316336251122771},{"$f":"SUM($R410:V410)","v":0.15620413612028258},{"$f":"SUM($R410:W410)","v":0.1630763276755321},{"$f":"SUM($R410:X410)","v":0.16950842814596268},{"$f":"SUM($R410:Y410)","v":0.17552862070449377},{"$f":"SUM($R410:Z410)","v":0.18116328369031104},{"$f":"SUM($R410:AA410)","v":0.18643710618935183},{"$f":"SUM($R410:AB410)","v":0.1913731962130846},{"$f":"SUM($R410:AC410)","v":0.19599318194958323},{"$f":"SUM($R410:AD410)","v":0.20031730653054255},{"$f":"SUM($R410:AE410)","v":0.20436451672947001}]
[null,null,null,null,"Wind Onshore",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R411:R411)","v":0.24656035274102955},{"$f":"SUM($R411:S411)","v":0.55083029611273515},{"$f":"SUM($R411:T411)","v":0.85059971986955119},{"$f":"SUM($R411:U411)","v":1.1445828795820556},{"$f":"SUM($R411:V411)","v":1.4330957160587425},{"$f":"SUM($R411:W411)","v":1.7178965338092405},{"$f":"SUM($R411:X411)","v":1.9968238791023774},{"$f":"SUM($R411:Y411)","v":2.268745994889326},{"$f":"SUM($R411:Z411)","v":2.5330435240788907},{"$f":"SUM($R411:AA411)","v":2.7893796510116609},{"$f":"SUM($R411:AB411)","v":3.0375852172233841},{"$f":"SUM($R411:AC411)","v":3.2775960973668496},{"$f":"SUM($R411:AD411)","v":3.509416704420893},{"$f":"SUM($R411:AE411)","v":3.7401140389438523}]
[null,null,null,null,"Wind Offshore",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R412:R412)","v":9.4521960000000002E-2},{"$f":"SUM($R412:S412)","v":0.29119188333333335},{"$f":"SUM($R412:T412)","v":0.57205381666666666},{"$f":"SUM($R412:U412)","v":0.78450781666666669},{"$f":"SUM($R412:V412)","v":1.0118182246666667},{"$f":"SUM($R412:W412)","v":1.2380265494666667},{"$f":"SUM($R412:X412)","v":1.4619992854666666},{"$f":"SUM($R412:Y412)","v":1.6830887151809522},{"$f":"SUM($R412:Z412)","v":1.9008900151809522},{"$f":"SUM($R412:AA412)","v":2.1151333031809521},{"$f":"SUM($R412:AB412)","v":2.325629661580952},{"$f":"SUM($R412:AC412)","v":2.53224169576277},{"$f":"SUM($R412:AD412)","v":2.73486635976277},{"$f":"SUM($R412:AE412)","v":2.9374833597627701}]
[null,null,null,null,"Solar",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R413:R413)","v":0.43984309869361571},{"$f":"SUM($R413:S413)","v":0.98752735536097314},{"$f":"SUM($R413:T413)","v":1.5057625922668194},{"$f":"SUM($R413:U413)","v":1.9842773624326586},{"$f":"SUM($R413:V413)","v":2.443584419364123},{"$f":"SUM($R413:W413)","v":2.6121247426130449},{"$f":"SUM($R413:X413)","v":2.7736496903265255},{"$f":"SUM($R413:Y413)","v":2.9283036516741401},{"$f":"SUM($R413:Z413)","v":3.0764941546988718},{"$f":"SUM($R413:AA413)","v":3.2185815324821356},{"$f":"SUM($R413:AB413)","v":3.3544954420267268},{"$f":"SUM($R413:AC413)","v":3.4843002268993457},{"$f":"SUM($R413:AD413)","v":3.60846351130589},{"$f":"SUM($R413:AE413)","v":3.72570253630589}]
[null,null,null,null,"SUMME",{"$f":"SUM(F427:F433)","v":0},{"$f":"SUM(G427:G433)","v":0},{"$f":"SUM(H427:H433)","v":0},{"$f":"SUM(I427:I433)","v":0},{"$f":"SUM(J427:J433)","v":0},{"$f":"SUM(K427:K433)","v":0},{"$f":"SUM(L427:L433)","v":0},{"$f":"SUM(M427:M433)","v":0},{"$f":"SUM(N427:N433)","v":0},{"$f":"SUM(O427:O433)","v":0},{"$f":"SUM(P427:P433)","v":0},{"$f":"SUM(Q427:Q433)","v":0},{"$f":"SUM(R427:R433)","v":1.0400921771226159},{"$f":"SUM(S427:S433)","v":2.3297210571803886},{"$f":"SUM(T427:T433)","v":3.6543581776080747},{"$f":"SUM(U427:U433)","v":4.8569755908063819},{"$f":"SUM(V427:V433)","v":6.0369010167871568},{"$f":"SUM(W427:W433)","v":6.8281583122404665},{"$f":"SUM(X427:X433)","v":7.6012590005949185},{"$f":"SUM(Y427:Y433)","v":8.3546581383780136},{"$f":"SUM(Z427:Z433)","v":9.0878259401455139},{"$f":"SUM(AA427:AA433)","v":9.8005997838092078},{"$f":"SUM(AB427:AB433)","v":10.492632011185547},{"$f":"SUM(AC427:AC433)","v":11.163863359466667},{"$f":"SUM(AD427:AD433)","v":11.81473801350249},{"$f":"SUM(AE427:AE433)","v":12.457106227013176}]
[]
[null,null,null,null,"Marktprämie Neuanlagen ab 2022 im jeweiligen Jahr nominal [Mrd. Euro/a]"]
[null,null,null,null,"Wasser",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF(($R149:R149*$R$26:R$26)>(R$181*R29),($R149:R149*$R$26:R$26)-(R$181*R29),0) * $R398:R398*1000)/10^9","v":1.2169151970526184E-3},{"$f":"SUM(IF(($R149:S149*$R$26:S$26)>(S$181*S29),($R149:S149*$R$26:S$26)-(S$181*S29),0) * $R398:S398*1000)/10^9","v":1.6569576557201886E-3},{"$f":"SUM(IF(($R149:T149*$R$26:T$26)>(T$181*T29),($R149:T149*$R$26:T$26)-(T$181*T29),0) * $R398:T398*1000)/10^9","v":4.3160628411425617E-3},{"$f":"SUM(IF(($R149:U149*$R$26:U$26)>(U$181*U29),($R149:U149*$R$26:U$26)-(U$181*U29),0) * $R398:U398*1000)/10^9","v":5.8665568280651739E-3},{"$f":"SUM(IF(($R149:V149*$R$26:V$26)>(V$181*V29),($R149:V149*$R$26:V$26)-(V$181*V29),0) * $R398:V398*1000)/10^9","v":7.4833322178686464E-3},{"$f":"SUM(IF(($R149:W149*$R$26:W$26)>(W$181*W29),($R149:W149*$R$26:W$26)-(W$181*W29),0) * $R398:W398*1000)/10^9","v":8.9828827581231018E-3},{"$f":"SUM(IF(($R149:X149*$R$26:X$26)>(X$181*X29),($R149:X149*$R$26:X$26)-(X$181*X29),0) * $R398:X398*1000)/10^9","v":1.0619487399276288E-2},{"$f":"SUM(IF(($R149:Y149*$R$26:Y$26)>(Y$181*Y29),($R149:Y149*$R$26:Y$26)-(Y$181*Y29),0) * $R398:Y398*1000)/10^9","v":1.2275910543523704E-2},{"$f":"SUM(IF(($R149:Z149*$R$26:Z$26)>(Z$181*Z29),($R149:Z149*$R$26:Z$26)-(Z$181*Z29),0) * $R398:Z398*1000)/10^9","v":1.3843980487549888E-2},{"$f":"SUM(IF(($R149:AA149*$R$26:AA$26)>(AA$181*AA29),($R149:AA149*$R$26:AA$26)-(AA$181*AA29),0) * $R398:AA398*1000)/10^9","v":1.5444508025255935E-2},{"$f":"SUM(IF(($R149:AB149*$R$26:AB$26)>(AB$181*AB29),($R149:AB149*$R$26:AB$26)-(AB$181*AB29),0) * $R398:AB398*1000)/10^9","v":1.7232258925473459E-2},{"$f":"SUM(IF(($R149:AC149*$R$26:AC$26)>(AC$181*AC29),($R149:AC149*$R$26:AC$26)-(AC$181*AC29),0) * $R398:AC398*1000)/10^9","v":1.9064529159664882E-2},{"$f":"SUM(IF(($R149:AD149*$R$26:AD$26)>(AD$181*AD29),($R149:AD149*$R$26:AD$26)-(AD$181*AD29),0) * $R398:AD398*1000)/10^9","v":2.0941425129610364E-2},{"$f":"SUM(IF(($R149:AE149*$R$26:AE$26)>(AE$181*AE29),($R149:AE149*$R$26:AE$26)-(AE$181*AE29),0) * $R398:AE398*1000)/10^9","v":2.2863052705081113E-2}]
[null,null,null,null,"Gas",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF(($R150:R150*$R$26:R$26)>(R$181*R30),($R150:R150*$R$26:R$26)-(R$181*R30),0) * $R399:R399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:S150*$R$26:S$26)>(S$181*S30),($R150:S150*$R$26:S$26)-(S$181*S30),0) * $R399:S399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:T150*$R$26:T$26)>(T$181*T30),($R150:T150*$R$26:T$26)-(T$181*T30),0) * $R399:T399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:U150*$R$26:U$26)>(U$181*U30),($R150:U150*$R$26:U$26)-(U$181*U30),0) * $R399:U399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:V150*$R$26:V$26)>(V$181*V30),($R150:V150*$R$26:V$26)-(V$181*V30),0) * $R399:V399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:W150*$R$26:W$26)>(W$181*W30),($R150:W150*$R$26:W$26)-(W$181*W30),0) * $R399:W399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:X150*$R$26:X$26)>(X$181*X30),($R150:X150*$R$26:X$26)-(X$181*X30),0) * $R399:X399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:Y150*$R$26:Y$26)>(Y$181*Y30),($R150:Y150*$R$26:Y$26)-(Y$181*Y30),0) * $R399:Y399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:Z150*$R$26:Z$26)>(Z$181*Z30),($R150:Z150*$R$26:Z$26)-(Z$181*Z30),0) * $R399:Z399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:AA150*$R$26:AA$26)>(AA$181*AA30),($R150:AA150*$R$26:AA$26)-(AA$181*AA30),0) * $R399:AA399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:AB150*$R$26:AB$26)>(AB$181*AB30),($R150:AB150*$R$26:AB$26)-(AB$181*AB30),0) * $R399:AB399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:AC150*$R$26:AC$26)>(AC$181*AC30),($R150:AC150*$R$26:AC$26)-(AC$181*AC30),0) * $R399:AC399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:AD150*$R$26:AD$26)>(AD$181*AD30),($R150:AD150*$R$26:AD$26)-(AD$181*AD30),0) * $R399:AD399*1000)/10^9","v":0},{"$f":"SUM(IF(($R150:AE150*$R$26:AE$26)>(AE$181*AE30),($R150:AE150*$R$26:AE$26)-(AE$181*AE30),0) * $R399:AE399*1000)/10^9","v":0}]
[null,null,null,null,"Biomasse",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF(($R151:R151*$R$26:R$26)>(R$181*R31),($R151:R151*$R$26:R$26)-(R$181*R31),0) * $R400:R400*1000)/10^9","v":9.7341112355573495E-2},{"$f":"SUM(IF(($R151:S151*$R$26:S$26)>(S$181*S31),($R151:S151*$R$26:S$26)-(S$181*S31),0) * $R400:S400*1000)/10^9","v":0.15562409398179466},{"$f":"SUM(IF(($R151:T151*$R$26:T$26)>(T$181*T31),($R151:T151*$R$26:T$26)-(T$181*T31),0) * $R400:T400*1000)/10^9","v":0.29163554581784079},{"$f":"SUM(IF(($R151:U151*$R$26:U$26)>(U$181*U31),($R151:U151*$R$26:U$26)-(U$181*U31),0) * $R400:U400*1000)/10^9","v":0.38511568485787789},{"$f":"SUM(IF(($R151:V151*$R$26:V$26)>(V$181*V31),($R151:V151*$R$26:V$26)-(V$181*V31),0) * $R400:V400*1000)/10^9","v":0.47503437543209909},{"$f":"SUM(IF(($R151:W151*$R$26:W$26)>(W$181*W31),($R151:W151*$R$26:W$26)-(W$181*W31),0) * $R400:W400*1000)/10^9","v":0.52692111121141316},{"$f":"SUM(IF(($R151:X151*$R$26:X$26)>(X$181*X31),($R151:X151*$R$26:X$26)-(X$181*X31),0) * $R400:X400*1000)/10^9","v":0.5823764708255893},{"$f":"SUM(IF(($R151:Y151*$R$26:Y$26)>(Y$181*Y31),($R151:Y151*$R$26:Y$26)-(Y$181*Y31),0) * $R400:Y400*1000)/10^9","v":0.63735530129599449},{"$f":"SUM(IF(($R151:Z151*$R$26:Z$26)>(Z$181*Z31),($R151:Z151*$R$26:Z$26)-(Z$181*Z31),0) * $R400:Z400*1000)/10^9","v":0.68886630673507643},{"$f":"SUM(IF(($R151:AA151*$R$26:AA$26)>(AA$181*AA31),($R151:AA151*$R$26:AA$26)-(AA$181*AA31),0) * $R400:AA400*1000)/10^9","v":0.74056272919473931},{"$f":"SUM(IF(($R151:AB151*$R$26:AB$26)>(AB$181*AB31),($R151:AB151*$R$26:AB$26)-(AB$181*AB31),0) * $R400:AB400*1000)/10^9","v":0.79652380025624725},{"$f":"SUM(IF(($R151:AC151*$R$26:AC$26)>(AC$181*AC31),($R151:AC151*$R$26:AC$26)-(AC$181*AC31),0) * $R400:AC400*1000)/10^9","v":0.85271209561173222},{"$f":"SUM(IF(($R151:AD151*$R$26:AD$26)>(AD$181*AD31),($R151:AD151*$R$26:AD$26)-(AD$181*AD31),0) * $R400:AD400*1000)/10^9","v":0.9091356971373965},{"$f":"SUM(IF(($R151:AE151*$R$26:AE$26)>(AE$181*AE31),($R151:AE151*$R$26:AE$26)-(AE$181*AE31),0) * $R400:AE400*1000)/10^9","v":0.9682463508098007}]
[null,null,null,null,"Geothermie",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF(($R152:R152*$R$26:R$26)>(R$181*R32),($R152:R152*$R$26:R$26)-(R$181*R32),0) * $R401:R401*1000)/10^9","v":1.8043828859920358E-2},{"$f":"SUM(IF(($R152:S152*$R$26:S$26)>(S$181*S32),($R152:S152*$R$26:S$26)-(S$181*S32),0) * $R401:S401*1000)/10^9","v":3.4221755212434604E-2},{"$f":"SUM(IF(($R152:T152*$R$26:T$26)>(T$181*T32),($R152:T152*$R$26:T$26)-(T$181*T32),0) * $R401:T401*1000)/10^9","v":5.8891167240133567E-2},{"$f":"SUM(IF(($R152:U152*$R$26:U$26)>(U$181*U32),($R152:U152*$R$26:U$26)-(U$181*U32),0) * $R401:U401*1000)/10^9","v":7.9649663022524991E-2},{"$f":"SUM(IF(($R152:V152*$R$26:V$26)>(V$181*V32),($R152:V152*$R$26:V$26)-(V$181*V32),0) * $R401:V401*1000)/10^9","v":0.10095080749562824},{"$f":"SUM(IF(($R152:W152*$R$26:W$26)>(W$181*W32),($R152:W152*$R$26:W$26)-(W$181*W32),0) * $R401:W401*1000)/10^9","v":0.10539589184972781},{"$f":"SUM(IF(($R152:X152*$R$26:X$26)>(X$181*X32),($R152:X152*$R$26:X$26)-(X$181*X32),0) * $R401:X401*1000)/10^9","v":0.1099383322221224},{"$f":"SUM(IF(($R152:Y152*$R$26:Y$26)>(Y$181*Y32),($R152:Y152*$R$26:Y$26)-(Y$181*Y32),0) * $R401:Y401*1000)/10^9","v":0.11413691078789727},{"$f":"SUM(IF(($R152:Z152*$R$26:Z$26)>(Z$181*Z32),($R152:Z152*$R$26:Z$26)-(Z$181*Z32),0) * $R401:Z401*1000)/10^9","v":0.11772206286938341},{"$f":"SUM(IF(($R152:AA152*$R$26:AA$26)>(AA$181*AA32),($R152:AA152*$R$26:AA$26)-(AA$181*AA32),0) * $R401:AA401*1000)/10^9","v":0.12108628560679521},{"$f":"SUM(IF(($R152:AB152*$R$26:AB$26)>(AB$181*AB32),($R152:AB152*$R$26:AB$26)-(AB$181*AB32),0) * $R401:AB401*1000)/10^9","v":0.12461607447533644},{"$f":"SUM(IF(($R152:AC152*$R$26:AC$26)>(AC$181*AC32),($R152:AC152*$R$26:AC$26)-(AC$181*AC32),0) * $R401:AC401*1000)/10^9","v":0.12793126884445058},{"$f":"SUM(IF(($R152:AD152*$R$26:AD$26)>(AD$181*AD32),($R152:AD152*$R$26:AD$26)-(AD$181*AD32),0) * $R401:AD401*1000)/10^9","v":0.13104619004910903},{"$f":"SUM(IF(($R152:AE152*$R$26:AE$26)>(AE$181*AE32),($R152:AE152*$R$26:AE$26)-(AE$181*AE32),0) * $R401:AE401*1000)/10^9","v":0.13397444335753458}]
[null,null,null,null,"Wind Onshore",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF(($R153:R153*$R$26:R$26)>(R$181*R33),($R153:R153*$R$26:R$26)-(R$181*R33),0) * $R402:R402*1000)/10^9","v":0},{"$f":"SUM(IF(($R153:S153*$R$26:S$26)>(S$181*S33),($R153:S153*$R$26:S$26)-(S$181*S33),0) * $R402:S402*1000)/10^9","v":0},{"$f":"SUM(IF(($R153:T153*$R$26:T$26)>(T$181*T33),($R153:T153*$R$26:T$26)-(T$181*T33),0) * $R402:T402*1000)/10^9","v":0},{"$f":"SUM(IF(($R153:U153*$R$26:U$26)>(U$181*U33),($R153:U153*$R$26:U$26)-(U$181*U33),0) * $R402:U402*1000)/10^9","v":0},{"$f":"SUM(IF(($R153:V153*$R$26:V$26)>(V$181*V33),($R153:V153*$R$26:V$26)-(V$181*V33),0) * $R402:V402*1000)/10^9","v":0},{"$f":"SUM(IF(($R153:W153*$R$26:W$26)>(W$181*W33),($R153:W153*$R$26:W$26)-(W$181*W33),0) * $R402:W402*1000)/10^9","v":0},{"$f":"SUM(IF(($R153:X153*$R$26:X$26)>(X$181*X33),($R153:X153*$R$26:X$26)-(X$181*X33),0) * $R402:X402*1000)/10^9","v":3.39885411443512E-3},{"$f":"SUM(IF(($R153:Y153*$R$26:Y$26)>(Y$181*Y33),($R153:Y153*$R$26:Y$26)-(Y$181*Y33),0) * $R402:Y402*1000)/10^9","v":2.8558424448653894E-2},{"$f":"SUM(IF(($R153:Z153*$R$26:Z$26)>(Z$181*Z33),($R153:Z153*$R$26:Z$26)-(Z$181*Z33),0) * $R402:Z402*1000)/10^9","v":7.2204631774320557E-2},{"$f":"SUM(IF(($R153:AA153*$R$26:AA$26)>(AA$181*AA33),($R153:AA153*$R$26:AA$26)-(AA$181*AA33),0) * $R402:AA402*1000)/10^9","v":0.13726244255133746},{"$f":"SUM(IF(($R153:AB153*$R$26:AB$26)>(AB$181*AB33),($R153:AB153*$R$26:AB$26)-(AB$181*AB33),0) * $R402:AB402*1000)/10^9","v":0.2367858611117902},{"$f":"SUM(IF(($R153:AC153*$R$26:AC$26)>(AC$181*AC33),($R153:AC153*$R$26:AC$26)-(AC$181*AC33),0) * $R402:AC402*1000)/10^9","v":0.36201755310670075},{"$f":"SUM(IF(($R153:AD153*$R$26:AD$26)>(AD$181*AD33),($R153:AD153*$R$26:AD$26)-(AD$181*AD33),0) * $R402:AD402*1000)/10^9","v":0.5118289447436658},{"$f":"SUM(IF(($R153:AE153*$R$26:AE$26)>(AE$181*AE33),($R153:AE153*$R$26:AE$26)-(AE$181*AE33),0) * $R402:AE402*1000)/10^9","v":0.8676002798131337}]
[null,null,null,null,"Wind Offshore",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF(($R154:R154*$R$26:R$26)>(R$181*R34),($R154:R154*$R$26:R$26)-(R$181*R34),0) * $R403:R403*1000)/10^9","v":0},{"$f":"SUM(IF(($R154:S154*$R$26:S$26)>(S$181*S34),($R154:S154*$R$26:S$26)-(S$181*S34),0) * $R403:S403*1000)/10^9","v":0},{"$f":"SUM(IF(($R154:T154*$R$26:T$26)>(T$181*T34),($R154:T154*$R$26:T$26)-(T$181*T34),0) * $R403:T403*1000)/10^9","v":0},{"$f":"SUM(IF(($R154:U154*$R$26:U$26)>(U$181*U34),($R154:U154*$R$26:U$26)-(U$181*U34),0) * $R403:U403*1000)/10^9","v":2.5801136000000754E-3},{"$f":"SUM(IF(($R154:V154*$R$26:V$26)>(V$181*V34),($R154:V154*$R$26:V$26)-(V$181*V34),0) * $R403:V403*1000)/10^9","v":3.2379830400000933E-3},{"$f":"SUM(IF(($R154:W154*$R$26:W$26)>(W$181*W34),($R154:W154*$R$26:W$26)-(W$181*W34),0) * $R403:W403*1000)/10^9","v":9.8713611311743565E-3},{"$f":"SUM(IF(($R154:X154*$R$26:X$26)>(X$181*X34),($R154:X154*$R$26:X$26)-(X$181*X34),0) * $R403:X403*1000)/10^9","v":2.2843506642193468E-2},{"$f":"SUM(IF(($R154:Y154*$R$26:Y$26)>(Y$181*Y34),($R154:Y154*$R$26:Y$26)-(Y$181*Y34),0) * $R403:Y403*1000)/10^9","v":4.088396731592802E-2},{"$f":"SUM(IF(($R154:Z154*$R$26:Z$26)>(Z$181*Z34),($R154:Z154*$R$26:Z$26)-(Z$181*Z34),0) * $R403:Z403*1000)/10^9","v":8.321428548389688E-2},{"$f":"SUM(IF(($R154:AA154*$R$26:AA$26)>(AA$181*AA34),($R154:AA154*$R$26:AA$26)-(AA$181*AA34),0) * $R403:AA403*1000)/10^9","v":0.14695650744763342},{"$f":"SUM(IF(($R154:AB154*$R$26:AB$26)>(AB$181*AB34),($R154:AB154*$R$26:AB$26)-(AB$181*AB34),0) * $R403:AB403*1000)/10^9","v":0.23566266100136973},{"$f":"SUM(IF(($R154:AC154*$R$26:AC$26)>(AC$181*AC34),($R154:AC154*$R$26:AC$26)-(AC$181*AC34),0) * $R403:AC403*1000)/10^9","v":0.33806266059468482},{"$f":"SUM(IF(($R154:AD154*$R$26:AD$26)>(AD$181*AD34),($R154:AD154*$R$26:AD$26)-(AD$181*AD34),0) * $R403:AD403*1000)/10^9","v":0.45370666175180496},{"$f":"SUM(IF(($R154:AE154*$R$26:AE$26)>(AE$181*AE34),($R154:AE154*$R$26:AE$26)-(AE$181*AE34),0) * $R403:AE403*1000)/10^9","v":0.65997192154907813}]
[null,null,null,null,"Solar",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IF(($R155:R155*$R$26:R$26)>(R$181*R35),($R155:R155*$R$26:R$26)-(R$181*R35),0) * $R404:R404*1000)/10^9","v":3.8322112770453567E-2},{"$f":"SUM(IF(($R155:S155*$R$26:S$26)>(S$181*S35),($R155:S155*$R$26:S$26)-(S$181*S35),0) * $R404:S404*1000)/10^9","v":3.7886777100530839E-3},{"$f":"SUM(IF(($R155:T155*$R$26:T$26)>(T$181*T35),($R155:T155*$R$26:T$26)-(T$181*T35),0) * $R404:T404*1000)/10^9","v":0.26479140024224851},{"$f":"SUM(IF(($R155:U155*$R$26:U$26)>(U$181*U35),($R155:U155*$R$26:U$26)-(U$181*U35),0) * $R404:U404*1000)/10^9","v":0.42893899360503485},{"$f":"SUM(IF(($R155:V155*$R$26:V$26)>(V$181*V35),($R155:V155*$R$26:V$26)-(V$181*V35),0) * $R404:V404*1000)/10^9","v":0.60881399194327079},{"$f":"SUM(IF(($R155:W155*$R$26:W$26)>(W$181*W35),($R155:W155*$R$26:W$26)-(W$181*W35),0) * $R404:W404*1000)/10^9","v":0.70919444746631766},{"$f":"SUM(IF(($R155:X155*$R$26:X$26)>(X$181*X35),($R155:X155*$R$26:X$26)-(X$181*X35),0) * $R404:X404*1000)/10^9","v":0.82759632783558934},{"$f":"SUM(IF(($R155:Y155*$R$26:Y$26)>(Y$181*Y35),($R155:Y155*$R$26:Y$26)-(Y$181*Y35),0) * $R404:Y404*1000)/10^9","v":0.94927278557518835},{"$f":"SUM(IF(($R155:Z155*$R$26:Z$26)>(Z$181*Z35),($R155:Z155*$R$26:Z$26)-(Z$181*Z35),0) * $R404:Z404*1000)/10^9","v":1.0656822989901193},{"$f":"SUM(IF(($R155:AA155*$R$26:AA$26)>(AA$181*AA35),($R155:AA155*$R$26:AA$26)-(AA$181*AA35),0) * $R404:AA404*1000)/10^9","v":1.1886418213439915},{"$f":"SUM(IF(($R155:AB155*$R$26:AB$26)>(AB$181*AB35),($R155:AB155*$R$26:AB$26)-(AB$181*AB35),0) * $R404:AB404*1000)/10^9","v":1.3285201543968708},{"$f":"SUM(IF(($R155:AC155*$R$26:AC$26)>(AC$181*AC35),($R155:AC155*$R$26:AC$26)-(AC$181*AC35),0) * $R404:AC404*1000)/10^9","v":1.4730099270704837},{"$f":"SUM(IF(($R155:AD155*$R$26:AD$26)>(AD$181*AD35),($R155:AD155*$R$26:AD$26)-(AD$181*AD35),0) * $R404:AD404*1000)/10^9","v":1.6222649821297219},{"$f":"SUM(IF(($R155:AE155*$R$26:AE$26)>(AE$181*AE35),($R155:AE155*$R$26:AE$26)-(AE$181*AE35),0) * $R404:AE404*1000)/10^9","v":1.6410520666873687}]
[null,null,null,null,"SUMME",{"$f":"SUM(F437:F443)","v":0},{"$f":"SUM(G437:G443)","v":0},{"$f":"SUM(H437:H443)","v":0},{"$f":"SUM(I437:I443)","v":0},{"$f":"SUM(J437:J443)","v":0},{"$f":"SUM(K437:K443)","v":0},{"$f":"SUM(L437:L443)","v":0},{"$f":"SUM(M437:M443)","v":0},{"$f":"SUM(N437:N443)","v":0},{"$f":"SUM(O437:O443)","v":0},{"$f":"SUM(P437:P443)","v":0},{"$f":"SUM(Q437:Q443)","v":0},{"$f":"SUM(R437:R443)","v":0.15492396918300005},{"$f":"SUM(S437:S443)","v":0.19529148456000256},{"$f":"SUM(T437:T443)","v":0.6196341761413654},{"$f":"SUM(U437:U443)","v":0.902151011913503},{"$f":"SUM(V437:V443)","v":1.195520490128867},{"$f":"SUM(W437:W443)","v":1.3603656944167559},{"$f":"SUM(X437:X443)","v":1.5567729790392058},{"$f":"SUM(Y437:Y443)","v":1.7824832999671858},{"$f":"SUM(Z437:Z443)","v":2.0415335663403464},{"$f":"SUM(AA437:AA443)","v":2.3499542941697529},{"$f":"SUM(AB437:AB443)","v":2.7393408101670875},{"$f":"SUM(AC437:AC443)","v":3.1727980343877169},{"$f":"SUM(AD437:AD443)","v":3.6489239009413086},{"$f":"SUM(AE437:AE443)","v":4.2937081149219969}]
[]
[null,null,null,null,"Prognostizierte Deckungslücke für Neuanlagen ab 2022 (nominal) [Mrd. Euro]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deckungslücke = Vergütung - Vermarktungserlöse"]
[null,null,null,null,"Wasser",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R437:R437)","v":1.2169151970526184E-3},{"$f":"SUM($R437:S437)","v":2.8738728527728068E-3},{"$f":"SUM($R437:T437)","v":7.1899356939153685E-3},{"$f":"SUM($R437:U437)","v":1.3056492521980542E-2},{"$f":"SUM($R437:V437)","v":2.0539824739849187E-2},{"$f":"SUM($R437:W437)","v":2.9522707497972291E-2},{"$f":"SUM($R437:X437)","v":4.014219489724858E-2},{"$f":"SUM($R437:Y437)","v":5.2418105440772286E-2},{"$f":"SUM($R437:Z437)","v":6.6262085928322167E-2},{"$f":"SUM($R437:AA437)","v":8.1706593953578099E-2},{"$f":"SUM($R437:AB437)","v":9.8938852879051561E-2},{"$f":"SUM($R437:AC437)","v":0.11800338203871644},{"$f":"SUM($R437:AD437)","v":0.1389448071683268},{"$f":"SUM($R437:AE437)","v":0.1618078598734079}]
[null,null,null,null,"Gas",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R438:R438)","v":0},{"$f":"SUM($R438:S438)","v":0},{"$f":"SUM($R438:T438)","v":0},{"$f":"SUM($R438:U438)","v":0},{"$f":"SUM($R438:V438)","v":0},{"$f":"SUM($R438:W438)","v":0},{"$f":"SUM($R438:X438)","v":0},{"$f":"SUM($R438:Y438)","v":0},{"$f":"SUM($R438:Z438)","v":0},{"$f":"SUM($R438:AA438)","v":0},{"$f":"SUM($R438:AB438)","v":0},{"$f":"SUM($R438:AC438)","v":0},{"$f":"SUM($R438:AD438)","v":0},{"$f":"SUM($R438:AE438)","v":0}]
[null,null,null,null,"Biomasse",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R439:R439)","v":9.7341112355573495E-2},{"$f":"SUM($R439:S439)","v":0.25296520633736819},{"$f":"SUM($R439:T439)","v":0.54460075215520898},{"$f":"SUM($R439:U439)","v":0.92971643701308682},{"$f":"SUM($R439:V439)","v":1.404750812445186},{"$f":"SUM($R439:W439)","v":1.9316719236565991},{"$f":"SUM($R439:X439)","v":2.5140483944821885},{"$f":"SUM($R439:Y439)","v":3.1514036957781828},{"$f":"SUM($R439:Z439)","v":3.8402700025132592},{"$f":"SUM($R439:AA439)","v":4.5808327317079982},{"$f":"SUM($R439:AB439)","v":5.3773565319642458},{"$f":"SUM($R439:AC439)","v":6.230068627575978},{"$f":"SUM($R439:AD439)","v":7.1392043247133747},{"$f":"SUM($R439:AE439)","v":8.1074506755231752}]
[null,null,null,null,"Geothermie",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R440:R440)","v":1.8043828859920358E-2},{"$f":"SUM($R440:S440)","v":5.2265584072354959E-2},{"$f":"SUM($R440:T440)","v":0.11115675131248853},{"$f":"SUM($R440:U440)","v":0.19080641433501352},{"$f":"SUM($R440:V440)","v":0.29175722183064179},{"$f":"SUM($R440:W440)","v":0.3971531136803696},{"$f":"SUM($R440:X440)","v":0.507091445902492},{"$f":"SUM($R440:Y440)","v":0.62122835669038923},{"$f":"SUM($R440:Z440)","v":0.7389504195597727},{"$f":"SUM($R440:AA440)","v":0.86003670516656794},{"$f":"SUM($R440:AB440)","v":0.98465277964190434},{"$f":"SUM($R440:AC440)","v":1.1125840484863549},{"$f":"SUM($R440:AD440)","v":1.2436302385354641},{"$f":"SUM($R440:AE440)","v":1.3776046818929986}]
[null,null,null,null,"Wind Onshore",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R441:R441)","v":0},{"$f":"SUM($R441:S441)","v":0},{"$f":"SUM($R441:T441)","v":0},{"$f":"SUM($R441:U441)","v":0},{"$f":"SUM($R441:V441)","v":0},{"$f":"SUM($R441:W441)","v":0},{"$f":"SUM($R441:X441)","v":3.39885411443512E-3},{"$f":"SUM($R441:Y441)","v":3.1957278563089012E-2},{"$f":"SUM($R441:Z441)","v":0.10416191033740957},{"$f":"SUM($R441:AA441)","v":0.24142435288874703},{"$f":"SUM($R441:AB441)","v":0.4782102140005372},{"$f":"SUM($R441:AC441)","v":0.84022776710723801},{"$f":"SUM($R441:AD441)","v":1.3520567118509037},{"$f":"SUM($R441:AE441)","v":2.2196569916640376}]
[null,null,null,null,"Wind Offshore",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R442:R442)","v":0},{"$f":"SUM($R442:S442)","v":0},{"$f":"SUM($R442:T442)","v":0},{"$f":"SUM($R442:U442)","v":2.5801136000000754E-3},{"$f":"SUM($R442:V442)","v":5.8180966400001692E-3},{"$f":"SUM($R442:W442)","v":1.5689457771174524E-2},{"$f":"SUM($R442:X442)","v":3.8532964413367995E-2},{"$f":"SUM($R442:Y442)","v":7.9416931729296009E-2},{"$f":"SUM($R442:Z442)","v":0.1626312172131929},{"$f":"SUM($R442:AA442)","v":0.30958772466082629},{"$f":"SUM($R442:AB442)","v":0.54525038566219597},{"$f":"SUM($R442:AC442)","v":0.88331304625688079},{"$f":"SUM($R442:AD442)","v":1.3370197080086856},{"$f":"SUM($R442:AE442)","v":1.9969916295577637}]
[null,null,null,null,"Solar",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($R443:R443)","v":3.8322112770453567E-2},{"$f":"SUM($R443:S443)","v":4.211079048050665E-2},{"$f":"SUM($R443:T443)","v":0.30690219072275515},{"$f":"SUM($R443:U443)","v":0.73584118432779},{"$f":"SUM($R443:V443)","v":1.3446551762710608},{"$f":"SUM($R443:W443)","v":2.0538496237373787},{"$f":"SUM($R443:X443)","v":2.8814459515729682},{"$f":"SUM($R443:Y443)","v":3.8307187371481568},{"$f":"SUM($R443:Z443)","v":4.8964010361382764},{"$f":"SUM($R443:AA443)","v":6.0850428574822679},{"$f":"SUM($R443:AB443)","v":7.4135630118791385},{"$f":"SUM($R443:AC443)","v":8.8865729389496231},{"$f":"SUM($R443:AD443)","v":10.508837921079344},{"$f":"SUM($R443:AE443)","v":12.149889987766713}]
[null,null,null,null,"SUMME",{"$f":"SUM(F447:F453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.15492396918300005,0.35021545374300261,0.96984962988436796,1.8720006417978707,3.0675211319267377,4.4278868263434941,5.9846598053826998,7.7671431053498861,9.8086766716902325,12.158630965859984,14.897971776027074,18.070769810414792,21.719693711356101,26.013401826278098]

{"sheet":"MOD-Jahresgang","index":11,"n_rows":110,"n_cols":20,"rows_kept":110,"cut":false,"hidden":true,"merged":[]}
[null,"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$59-1","v":2022},null,null,null,null,null,null,null,null,null,"v2.1.19"]
[null,"blau: hier berechnet",null,null,9,10,11,12,1,2,3,4,5,6,7,8,9]
[null,null,null,null,{"$f":"CONCATENATE(\"Sept \",$I$3-1)","v":"Sept 2021"},{"$f":"CONCATENATE(\"Okt \",$I$3-1)","v":"Okt 2021"},{"$f":"CONCATENATE(\"Nov \",$I$3-1)","v":"Nov 2021"},{"$f":"CONCATENATE(\"Dez \",$I$3-1)","v":"Dez 2021"},{"$f":"CONCATENATE(\"Jan \",$I$3)","v":"Jan 2022"},{"$f":"CONCATENATE(\"Feb \",$I$3)","v":"Feb 2022"},{"$f":"CONCATENATE(\"Mar \",$I$3)","v":"Mar 2022"},{"$f":"CONCATENATE(\"Apr \",$I$3)","v":"Apr 2022"},{"$f":"CONCATENATE(\"Mai \",$I$3)","v":"Mai 2022"},{"$f":"CONCATENATE(\"Jun \",$I$3)","v":"Jun 2022"},{"$f":"CONCATENATE(\"Jul \",$I$3)","v":"Jul 2022"},{"$f":"CONCATENATE(\"Aug \",$I$3)","v":"Aug 2022"},{"$f":"CONCATENATE(\"Sep \",$I$3)","v":"Sep 2022"}]
[null,"Kontostand ÜNB (Euro)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v.2.1.9"]
[null,"Kontostand ÜNB [Mrd. Euro]",null,null,null,{"$f":"F6*0.000000001","v":0},0,0,0,0,{"$f":"K6*0.000000001","v":0},0,0,{"$f":"N6*0.000000001","v":0},0,0,0,null,"v2.1.25"]
[null,"informativ: Kontostand Modell",null,null,null,{"$f":"E9+OFFSET(F10,0,-$C$12)+F17","v":7.3382644412700007},{"$f":"F9+OFFSET(G10,0,-$C$12)+G17","v":7.3307488218992098},7.9684007868021371,11.73249116007438,11.617521324865969,11.550449754668007,10.847430115052051,9.9863852384300884,9.026569796336096,7.912777006839514,6.9133214000626966,5.9271580274705027]
[null,"Kontostand Modell [Mrd. Euro]",null,null,{"$f":"OFFSET('MOD-Berechnungen'!$I10,0,'MOD-Jahresgang'!$I$3-2013)","v":4.5469536436400002},{"$f":"IF(ISNUMBER(F6),F7,E9+OFFSET(F10,0,-$C$12)+F17)","v":7.3382644412700007},{"$f":"IF(ISNUMBER(G6),G7,F9+OFFSET(G10,0,-$C$12)+G17)","v":7.3307488218992098},7.9684007868021371,{"$f":"IF(ISNUMBER(I6),I7,H9+OFFSET(I10,0,-$C$12)+I17)","v":11.73249116007438},11.617521324865969,11.550449754668007,10.847430115052051,9.9863852384300884,9.026569796336096,7.912777006839514,6.9133214000626966,5.9271580274705027]
[null,"Saldo Modell ohne staatl. Zuschüsse [Mrd. Euro]",null,null,{"$f":"91310797.6300004/10^9","v":9.1310797630000398E-2},{"$f":"F110","v":-7.5156193707911732E-3},{"$f":"G110","v":0.63765196490292753},{"$f":"H110","v":0.51409037327224283},-0.114969835208412,-6.7071570197962421E-2,-0.70301963961595593,-0.86104487662196305,-0.95981544209399272,-1.1137927894965818,-0.99945560677681777,{"$f":"P110","v":-0.98616337259219355},-0.81317977829456989]
[null,"Saldo ÜNB",null,null,null,null,{"$f":"G7-F7","v":0},{"$f":"H7-G7","v":0},0,0,0,0,0,0,0,0,0]
[null,"Zeitverschiebung zwischen Einspeisung und Buchung [Monate]",1]
[null,"Prognose der monatlichen Einnahmen und Ausgaben:"]
[]
[null,"Staatliche Zuschüsse",{"$f":"$I$3-1","v":2021},{"$f":"$I$3","v":2022}]
[null,"monatl. Verteilung der Zuschüsse[-]","-",null,0,{"$f":"2.7/C17","v":0.25},0,0,{"$f":"3.25/D17","v":1},0,0,0,0,0,0,0,0]
[null,"staatliche Zuschüsse [Mrd. Euro]",{"$f":"OFFSET('MOD-Berechnungen'!$I383,0,'MOD-Jahresgang'!$C$15-2013)","v":10.8},{"$f":"OFFSET('MOD-Berechnungen'!$I383,0,'MOD-Jahresgang'!$D$15-2013)","v":3.25},{"$f":"E16*$C$17","v":0},{"$f":"F16*$C$17","v":2.7},{"$f":"G16*$C$17","v":0},0,{"$f":"I16*$D$17","v":3.25},0,0,0,0,0,0,0,0]
[]
[null,"Last-Skalierungsfaktor [-]","-",null,null,0.99441288064982081,1.0615770076261226,1.016616689841304,1.0654120167840537,1.0808045297769597,1.0285210198134074,0.97918443519059672,0.98647178203863473,0.94383927292442515,0.93996955672495841,0.92452828083915595,0.97866252779055829]
[]
[null,"Volllaststunden pro Monat [h]"]
[null,"Wasser",null,null,null,274,282,359,411,409,477,446,399,295,238,254,263]
[null,"Gas",null,null,null,260,251,260,259,236,259,251,259,251,259,259,251]
[null,"Biomasse",null,null,null,502,486,502,502,454,502,486,502,486,502,502,486]
[null,"Geothermie",null,null,null,350,298,318,318,277,349,362,413,394,413,414,395]
[null,"Wind Onshore",null,null,null,167,164,197,229,186,181,118,103,96,102,100,120]
[null,"Wind Offshore",null,null,null,490,397,523,425,324,442,286,273,321,146,280,280]
[null,"PV",null,null,null,71,30,18,23,36,79,108,118,126,126,111,99]
[]
[null,"Installierte Kapazitäten [GW]",{"$f":"CONCATENATE(\"Ende \",$I$3-2)","v":"Ende 2020"},{"$f":"CONCATENATE(\"Ende \",$I$3-1)","v":"Ende 2021"},{"$f":"CONCATENATE(\"Ende \",$I$3)","v":"Ende 2022"},"Monatsende"]
[null,"Wasser",{"$f":"OFFSET('MOD-Berechnungen'!$I209,0,'MOD-Jahresgang'!$I$3-2013-2)","v":1.8584332599999995},{"$f":"OFFSET('MOD-Berechnungen'!$I209,0,'MOD-Jahresgang'!$I$3-2013-1)","v":1.8724332599999995},{"$f":"OFFSET('MOD-Berechnungen'!$I209,0,'MOD-Jahresgang'!$I$3-2013)","v":1.8834332599999994},{"$f":"$C31+($D31-$C31)*F$4/12","v":1.8700999266666662},{"$f":"$C31+($D31-$C31)*G$4/12","v":1.8712665933333328},1.8724332599999995,{"$f":"$D31+($E31-$D31)*I$4/12","v":1.8733499266666662},{"$f":"$D31+($E31-$D31)*J$4/12","v":1.8742665933333329},1.8751832599999996,1.8760999266666663,1.8770165933333329,1.8779332599999994,1.8788499266666661,1.8797665933333327,1.8806832599999994]
[null,"Gas",{"$f":"OFFSET('MOD-Berechnungen'!$I210,0,'MOD-Jahresgang'!$I$3-2013-2)","v":0.62966499999999992},{"$f":"OFFSET('MOD-Berechnungen'!$I210,0,'MOD-Jahresgang'!$I$3-2013-1)","v":0.45391480000000001},{"$f":"OFFSET('MOD-Berechnungen'!$I210,0,'MOD-Jahresgang'!$I$3-2013)","v":0.40277780000000002},{"$f":"$C32+($D32-$C32)*F$4/12","v":0.48320649999999998},0.46856065000000002,0.45391480000000006,{"$f":"$D32+($E32-$D32)*I$4/12","v":0.44965338333333332},0.44539196666666669,0.44113055000000001,0.43686913333333333,0.4326077166666667,0.42834630000000001,0.42408488333333333,0.4198234666666667,0.41556205000000002]
[null,"Biomasse",{"$f":"OFFSET('MOD-Berechnungen'!$I211,0,'MOD-Jahresgang'!$I$3-2013-2)","v":8.5016447400000015},{"$f":"OFFSET('MOD-Berechnungen'!$I211,0,'MOD-Jahresgang'!$I$3-2013-1)","v":8.449833970000002},{"$f":"OFFSET('MOD-Berechnungen'!$I211,0,'MOD-Jahresgang'!$I$3-2013)","v":8.6286001700000003},8.4584690983333353,8.4541515341666695,8.449833970000002,8.4647311533333358,8.4796283366666678,8.4945255200000016,8.5094227033333354,8.5243198866666674,8.5392170700000012,8.554114253333335,8.569011436666667,8.5839086200000008]
[null,"Geothermie",{"$f":"OFFSET('MOD-Berechnungen'!$I212,0,'MOD-Jahresgang'!$I$3-2013-2)","v":5.5E-2},{"$f":"OFFSET('MOD-Berechnungen'!$I212,0,'MOD-Jahresgang'!$I$3-2013-1)","v":6.4000000000000001E-2},{"$f":"OFFSET('MOD-Berechnungen'!$I212,0,'MOD-Jahresgang'!$I$3-2013)","v":9.4E-2},6.25E-2,6.3250000000000001E-2,6.4000000000000001E-2,6.6500000000000004E-2,6.9000000000000006E-2,7.1500000000000008E-2,7.3999999999999996E-2,7.6499999999999999E-2,7.9000000000000001E-2,8.1500000000000003E-2,8.4000000000000005E-2,8.6500000000000007E-2]
[null,"Wind Onshore",{"$f":"OFFSET('MOD-Berechnungen'!$I213,0,'MOD-Jahresgang'!$I$3-2013-2)","v":54.103567479999995},{"$f":"OFFSET('MOD-Berechnungen'!$I213,0,'MOD-Jahresgang'!$I$3-2013-1)","v":53.797774369999992},{"$f":"OFFSET('MOD-Berechnungen'!$I213,0,'MOD-Jahresgang'!$I$3-2013)","v":53.204100569999994},53.848739888333327,53.823257129166656,53.797774369999992,53.748301553333327,53.698828736666655,53.649355919999991,53.599883103333326,53.550410286666661,53.500937469999997,53.451464653333325,53.40199183666666,53.352519019999995]
[null,"Wind Offshore",{"$f":"OFFSET('MOD-Berechnungen'!$I214,0,'MOD-Jahresgang'!$I$3-2013-2)","v":7.7470000000000008},{"$f":"OFFSET('MOD-Berechnungen'!$I214,0,'MOD-Jahresgang'!$I$3-2013-1)","v":7.7470000000000008},{"$f":"OFFSET('MOD-Berechnungen'!$I214,0,'MOD-Jahresgang'!$I$3-2013)","v":8.0890000000000004},7.7470000000000008,7.7470000000000008,7.7470000000000008,7.775500000000001,7.8040000000000003,7.8325000000000005,7.8610000000000007,7.8895000000000008,7.918000000000001,7.9465000000000003,7.9750000000000005,8.0035000000000007]
[null,"PV",{"$f":"OFFSET('MOD-Berechnungen'!$I215,0,'MOD-Jahresgang'!$I$3-2013-2)","v":53.847999999999999},{"$f":"OFFSET('MOD-Berechnungen'!$I215,0,'MOD-Jahresgang'!$I$3-2013-1)","v":59.138027506000064},{"$f":"OFFSET('MOD-Berechnungen'!$I215,0,'MOD-Jahresgang'!$I$3-2013)","v":65.364388816000059},58.256356255000057,58.697191880500057,59.138027506000064,59.656890948500063,60.175754391000062,60.694617833500061,61.21348127600006,61.732344718500059,62.251208161000065,62.770071603500064,63.288935046000063,63.807798488500062]
[]
[null,"Spotmarktpreis (day ahead, monatsmittel) [Euro/MWh]",null,{"$f":"$I$3","v":2022}]
[null,"Future",null,{"$f":"OFFSET('MOD-Berechnungen'!$I7,0,'MOD-Jahresgang'!$I$3-2013)","v":78.400000000000006}]
[null,"Skalierungsfaktor",null,{"$f":"OFFSET('MOD-Berechnungen'!$I8,0,'MOD-Jahresgang'!$I$3-2013)","v":1}]
[null,"Spotmarktpreis",null,{"$f":"D41*D40","v":78.400000000000006},null,{"$f":"$D$42","v":78.400000000000006},78.400000000000006,78.400000000000006,{"$f":"$D$42","v":78.400000000000006},{"$f":"$D$42","v":78.400000000000006},78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006]
[]
[null,"Mittlere Vergütungssätze [Euro/MWh]",{"$f":"$I$3-1","v":2021},{"$f":"$I$3","v":2022}]
[null,"Wasser",{"$f":"OFFSET('MOD-Berechnungen'!$I140,0,'MOD-Jahresgang'!$I$3-2013-1)","v":96.066608000039679},{"$f":"OFFSET('MOD-Berechnungen'!$I140,0,'MOD-Jahresgang'!$I$3-2013)","v":95.834356765035722},null,{"$f":"$C45","v":96.066608000039679},{"$f":"$C45","v":96.066608000039679},{"$f":"$C45","v":96.066608000039679},{"$f":"$D45","v":95.834356765035722},{"$f":"$D45","v":95.834356765035722},95.834356765035722,95.834356765035722,95.834356765035722,95.834356765035722,95.834356765035722,95.834356765035722,{"$f":"$D45","v":95.834356765035722},null,"v2.1.30"]
[null,"Gas",{"$f":"OFFSET('MOD-Berechnungen'!$I141,0,'MOD-Jahresgang'!$I$3-2013-1)","v":71.292092493824555},{"$f":"OFFSET('MOD-Berechnungen'!$I141,0,'MOD-Jahresgang'!$I$3-2013)","v":71.350290170163703},null,{"$f":"$C46","v":71.292092493824555},71.292092493824555,71.292092493824555,{"$f":"$D46","v":71.350290170163703},71.350290170163703,71.350290170163703,71.350290170163703,71.350290170163703,71.350290170163703,71.350290170163703,71.350290170163703,71.350290170163703,null,"v2.1.30"]
[null,"Biomasse",{"$f":"OFFSET('MOD-Berechnungen'!$I142,0,'MOD-Jahresgang'!$I$3-2013-1)","v":197.60807852307477},{"$f":"OFFSET('MOD-Berechnungen'!$I142,0,'MOD-Jahresgang'!$I$3-2013)","v":198.36353041718752},null,197.60807852307477,197.60807852307477,197.60807852307477,198.36353041718752,198.36353041718752,198.36353041718752,198.36353041718752,198.36353041718752,198.36353041718752,198.36353041718752,198.36353041718752,198.36353041718752,null,"v2.1.30"]
[null,"Geothermie",{"$f":"OFFSET('MOD-Berechnungen'!$I143,0,'MOD-Jahresgang'!$I$3-2013-1)","v":248.65452372169901},{"$f":"OFFSET('MOD-Berechnungen'!$I143,0,'MOD-Jahresgang'!$I$3-2013)","v":248.63639031970303},null,248.65452372169901,248.65452372169901,248.65452372169901,248.63639031970303,248.63639031970303,248.63639031970303,248.63639031970303,248.63639031970303,248.63639031970303,248.63639031970303,248.63639031970303,248.63639031970303,null,"v2.1.30"]
[null,"Wind Onshore",{"$f":"OFFSET('MOD-Berechnungen'!$I144,0,'MOD-Jahresgang'!$I$3-2013-1)","v":87.658156173485565},{"$f":"OFFSET('MOD-Berechnungen'!$I144,0,'MOD-Jahresgang'!$I$3-2013)","v":84.023582564737382},null,87.658156173485565,87.658156173485565,87.658156173485565,84.023582564737382,84.023582564737382,84.023582564737382,84.023582564737382,84.023582564737382,84.023582564737382,84.023582564737382,84.023582564737382,84.023582564737382,null,"v2.1.30"]
[null,"Wind Offshore",{"$f":"OFFSET('MOD-Berechnungen'!$I145,0,'MOD-Jahresgang'!$I$3-2013-1)","v":185.38314339176773},{"$f":"OFFSET('MOD-Berechnungen'!$I145,0,'MOD-Jahresgang'!$I$3-2013)","v":181.81112386172316},null,185.38314339176773,185.38314339176773,185.38314339176773,181.81112386172316,181.81112386172316,181.81112386172316,181.81112386172316,181.81112386172316,181.81112386172316,181.81112386172316,181.81112386172316,181.81112386172316,null,"v2.1.30"]
[null,"PV",{"$f":"OFFSET('MOD-Berechnungen'!$I146,0,'MOD-Jahresgang'!$I$3-2013-1)","v":249.07864310282855},{"$f":"OFFSET('MOD-Berechnungen'!$I146,0,'MOD-Jahresgang'!$I$3-2013)","v":235.80434786757371},null,249.07864310282855,249.07864310282855,249.07864310282855,235.80434786757371,235.80434786757371,235.80434786757371,235.80434786757371,235.80434786757371,235.80434786757371,235.80434786757371,235.80434786757371,235.80434786757371,null,"v2.1.30"]
[]
[null,"Profilfaktoren  [-]",{"$f":"$I$3-1","v":2021},{"$f":"$I$3","v":2022}]
[null,"Wasser",{"$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":"$C54","v":1},{"$f":"$C54","v":1},1,{"$f":"$D54","v":1},1,1,1,1,1,1,1,1]
[null,"Gas",{"$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":"$C55","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,"Biomasse",{"$f":"OFFSET('MOD-Berechnungen'!$I31,0,'MOD-Jahresgang'!$I$3-2013-1)","v":1},{"$f":"OFFSET('MOD-Berechnungen'!$I31,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Geothermie",{"$f":"OFFSET('MOD-Berechnungen'!$I32,0,'MOD-Jahresgang'!$I$3-2013-1)","v":1},{"$f":"OFFSET('MOD-Berechnungen'!$I32,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Wind Onshore",{"$f":"OFFSET('MOD-Berechnungen'!$I33,0,'MOD-Jahresgang'!$I$3-2013-1)","v":0.86899999999999999},{"$f":"OFFSET('MOD-Berechnungen'!$I33,0,'MOD-Jahresgang'!$I$3-2013)","v":0.904522613065326},null,{"$f":"$C58","v":0.86899999999999999},0.86899999999999999,0.86899999999999999,0.904522613065326,0.904522613065326,0.904522613065326,0.904522613065326,0.904522613065326,0.904522613065326,0.904522613065326,0.904522613065326,0.904522613065326]
[null,"Wind Offshore",{"$f":"OFFSET('MOD-Berechnungen'!$I34,0,'MOD-Jahresgang'!$I$3-2013-1)","v":0.88800000000000001},{"$f":"OFFSET('MOD-Berechnungen'!$I34,0,'MOD-Jahresgang'!$I$3-2013)","v":0.94269005847953202},null,0.88800000000000001,0.88800000000000001,0.88800000000000001,0.94269005847953202,0.94269005847953202,0.94269005847953202,0.94269005847953202,0.94269005847953202,0.94269005847953202,0.94269005847953202,0.94269005847953202,0.94269005847953202]
[null,"PV",{"$f":"OFFSET('MOD-Berechnungen'!$I35,0,'MOD-Jahresgang'!$I$3-2013-1)","v":0.91500000000000004},{"$f":"OFFSET('MOD-Berechnungen'!$I35,0,'MOD-Jahresgang'!$I$3-2013)","v":0.91239048811013801},null,0.91500000000000004,0.91500000000000004,0.91500000000000004,0.91239048811013801,0.91239048811013801,0.91239048811013801,0.91239048811013801,0.91239048811013801,0.91239048811013801,0.91239048811013801,0.91239048811013801,0.91239048811013801]
[]
[null,null,null,"Dargebotsfaktor [-]"]
[null,"Stromerzeugung Gesamt [TWh]",null,{"$f":"$I$3","v":2022}]
[null,"Wasser",null,{"$f":"OFFSET('MOD-Berechnungen'!$I47,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F31*F22*$D64/1000","v":0.51240737990666652},0.52769717931999982,0.67220354033999974,0.7699468198599998,0.76657503667333315,0.89446241501999979,0.83674056729333313,0.7489296207399998,0.55399031169999979,0.44716628254666652,0.47746071470666651,0.49461969737999983]
[null,"Gas",null,{"$f":"OFFSET('MOD-Berechnungen'!$I48,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F32*F23*$D65/1000","v":0.12563368999999999},0.11760872315,0.11801784800000001,0.11646022628333333,0.10511250413333334,0.11425281245,0.10965415246666665,0.11204539861666668,0.1075149213,0.10983798478333333,0.10873427786666667,0.10430607455]
[null,"Biomasse",null,{"$f":"OFFSET('MOD-Berechnungen'!$I49,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F33*F24*$D66/1000","v":4.2461514873633339},4.108717645605001,4.2418166529400017,4.2492950389733339,3.8497512648466672,4.2642518110400003,4.1355794338200011,4.2792085831066666,4.1500594960200008,4.2941653551733348,4.301643741206667,4.1717795893199998]
[null,"Geothermie",null,{"$f":"OFFSET('MOD-Berechnungen'!$I50,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F34*F25*$D67/1000","v":2.1874999999999999E-2},1.8848500000000001E-2,2.0352000000000002E-2,2.1147000000000003E-2,1.9113000000000002E-2,2.4953500000000003E-2,2.6787999999999999E-2,3.1594499999999998E-2,3.1126000000000001E-2,3.3659500000000002E-2,3.4776000000000001E-2,3.4167500000000003E-2]
[null,"Wind Onshore",null,{"$f":"OFFSET('MOD-Berechnungen'!$I51,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F35*F26*$D68/1000","v":8.9927395613516659},8.8270141691833324,10.598161550889998,12.308361055713332,9.9879821450199984,9.7105334215199974,6.3247862061933331,5.5156922595266664,5.13608999712,5.4520493946399995,5.340199183666666,6.4023022823999991]
[null,"Wind Offshore",null,{"$f":"OFFSET('MOD-Berechnungen'!$I52,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F36*F27*$D69/1000","v":3.79603},3.0755590000000002,4.0516810000000003,3.3045875000000007,2.5284960000000001,3.4619650000000002,2.248246,2.1538335000000002,2.5416780000000005,1.1601890000000001,2.2330000000000001,2.24098]
[null,"PV",null,{"$f":"OFFSET('MOD-Berechnungen'!$I53,0,'MOD-Jahresgang'!$I$3-2013)","v":1},null,{"$f":"F37*F28*$D70/1000","v":4.1362012941050041},1.7609157564150015,1.064484495108001,1.3721084918155015,2.1663271580760024,4.7948748088465045,6.6110559778080065,7.2844166767830067,7.8436522282860075,7.9090290220410076,7.0250717901060069,6.3169720503615059]
[]
[]
[null,"Einnahmen Anlagenbetreiber [Mrd. Euro]",null,null,"aktuelles Jahr von Oktober bis September"]
[null,"Wasser",null,null,{"$f":"SUM(F74:Q74)","v":0.73853302670518384},{"$f":"F64*F45/1000","v":4.9225238901821143E-2},5.0694078068461067E-2,6.4576314006081617E-2,7.3787358224567917E-2,7.3464225551722551E-2,8.5720230193942107E-2,8.0188494045767666E-2,7.1773188465900029E-2,5.3091305175831126E-2,4.2853893054872E-2,{"$f":"P64*P45/1000","v":4.5757140474487611E-2},4.7401560541728907E-2,null,"v2.1.30"]
[null,"Gas",null,null,{"$f":"SUM(F75:Q75)","v":9.6243261063986577E-2},{"$f":"F65*F46/1000","v":8.9566886478204804E-3},8.3845719688904058E-3,8.4137393355381285E-3,8.3094709385987588E-3,7.4998076704258657E-3,8.151971321064792E-3,7.8238555968600382E-3,7.9944717035308269E-3,7.6712208323773141E-3,7.8369720859968583E-3,7.7582222772298757E-3,7.4422686856532279E-3,null,"v2.1.30"]
[null,"Biomasse",null,null,9.9666658140077757,{"$f":"F66*F47/1000","v":0.83907383653576439},0.81191579914185597,0.83821723823465399,0.84290516571499097,0.76365025212301796,0.84587204382578007,0.82034813681324892,0.84883892193656918,0.82322045307190139,0.85180580004735862,0.85328923910275301,0.82752892745987983,null,"v2.1.30"]
[null,"Geothermie",null,null,7.916705850258221E-2,{"$f":"F67*F48/1000","v":5.4393177064121648E-3},4.6867647903684438E-3,5.0606168667840182E-3,5.2579137460907598E-3,4.7521873281804851E-3,6.2043481658427104E-3,6.6604716238842041E-3,7.8555424339558574E-3,7.7390562850910768E-3,8.3689765799660441E-3,8.6465791097579923E-3,8.4952838662484525E-3,null,"v2.1.30"]
[null,"Wind Onshore",null,null,8.0515743621848159,{"$f":"F68*F49/1000","v":0.78828696889644645},0.7737597865878425,0.92901530037974545,1.0341925914013272,0.83922604241721055,0.81591380669072722,0.53143119600039768,0.46344822397002172,0.43155268193293411,0.45810072245756045,0.44870266702095929,0.53794437442964294,null,"v2.1.30"]
[null,"Wind Offshore",null,null,6.0017402956663695,{"$f":"F69*F50/1000","v":0.70371997380945206},0.57015679510684181,0.75111335980070093,0.60081076727440219,0.45970869943987158,0.62942374741995044,0.40875613197762362,0.39159088924602875,0.46210533367461687,0.21093526598200876,0.40598423958322788,0.40743509235164438,null,"v2.1.30"]
[null,"PV",null,null,13.836292649157,{"$f":"F70*F51/1000","v":1.030239405935838},0.43860650722623956,0.26514035364550048,0.32354914811611446,0.51082936277792601,1.1306523274067071,1.5589157435630419,1.7176971240644954,1.8495672985910234,1.8649834308080939,1.6565424721888355,1.4895694748331849,null,"v2.1.30"]
[]
[null,"Einnahmen aus Vermarktung [Mrd. Euro]",null,null,"aktuelles Jahr von Oktober bis September"]
[null,"Wasser",null,null,{"$f":"SUM(F83:Q83)","v":0.60385244593415455},{"$f":"F64*F$42*F54/1000","v":4.0172738584682656E-2},4.1371458858687989E-2,5.2700757562655978E-2,6.0363830677023993E-2,6.0099482875189326E-2,7.0125853337567989E-2,6.5600460475797318E-2,5.871608226601599E-2,4.3432840437279983E-2,3.5057836551658658E-2,3.7432920033002658E-2,3.8778184274591995E-2,null,"v2.1.30"]
[null,"Gas",null,null,{"$f":"SUM(F84:Q84)","v":0.10577560330624002},{"$f":"F65*F$42*F55/1000","v":9.8496812959999996E-3},9.2205238949600015E-3,9.2525992832000019E-3,9.1304817406133339E-3,8.2408203240533339E-3,8.9574204960800007E-3,8.5968855533866666E-3,8.7843592515466674E-3,8.429169829920001E-3,8.6112980070133342E-3,8.5247673847466676E-3,8.17759624472E-3,null,"v2.1.30"]
[null,"Biomasse",null,null,3.9429257357941374,{"$f":"F66*F$42*F56/1000","v":0.33289827660928539},0.32212346341543213,0.33255842559049614,0.3331447310555094,0.30182049916397874,0.33431734198553609,0.3242294276114881,0.33548995291556272,0.32536466448796808,0.33666256384558951,0.33724886931060272,0.327067519802688,null,"v2.1.30"]
[null,"Geothermie",null,null,2.4962599200000001E-2,{"$f":"F67*F$42*F57/1000","v":1.7150000000000002E-3},1.4777224000000002E-3,1.5955968000000002E-3,1.6579248000000003E-3,1.4984592000000002E-3,1.9563544000000006E-3,2.1001791999999998E-3,2.4770088E-3,2.4402784000000003E-3,2.6389048000000003E-3,2.7264384E-3,2.6787320000000005E-3,null,"v2.1.30"]
[null,"Wind Onshore",null,null,6.6290855164705835,{"$f":"F68*F$42*F58/1000","v":0.61267174921906453},0.60138094454079272,0.72204850719751523,0.872842166925761,0.70829348759056343,0.6886183298718096,0.44851951227035308,0.39114296063537823,0.36422362833847938,0.38662975405607852,0.37869794412012031,0.45401653170466699,null,"v2.1.30"]
[null,"Wind Offshore",null,null,2.3770331076027134,{"$f":"F69*F$42*F59/1000","v":0.264276571776},0.21411795713280002,0.28207478987520007,0.24423181983625733,0.18687330250105261,0.25586310308304094,0.16616089361216371,0.15918315836070177,0.18784754326456143,8.5745973082573104E-2,0.16503410900584795,0.1656238860725146,null,"v2.1.30"]
[null,"PV",null,null,4.1706405755049518,{"$f":"F70*F$42*F60/1000","v":0.29671453603391668},0.12632105270218658,7.6361859741067573E-2,9.8148860948468683E-2,0.15496044538399581,0.34298417631400463,0.47289818389643035,0.52106462700648992,0.56106753691435207,0.56574403143194385,0.50251332047935271,0.45186194465274282,null,"v2.1.30"]
[]
[null,"Einnahmen aus Umlagezahlungen von verschiedenen Letztverbrauchern [Mrd. Euro]",{"$f":"$I$3-1","v":2021},{"$f":"$I$3","v":2022},"aktuelles Jahr von Oktober bis September"]
[null,"Einnahmen durch Umlagezahlungen nicht privilegierter Letztverbrauch",{"$f":"OFFSET('MOD-Berechnungen'!$I185,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I390,0,'MOD-Jahresgang'!$I$3-2013-1)/100","v":21.567921937973843},{"$f":"OFFSET('MOD-Berechnungen'!$I185,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I390,0,'MOD-Jahresgang'!$I$3-2013)/100","v":12.434418620167067},{"$f":"3/12*C92 + 9/12*D92","v":14.717794449618761},{"$f":"$C92/12*F19","v":1.787284948664253},{"$f":"$C92/12*G19","v":1.9080008359690064},{"$f":"$C92/12*H19","v":1.8271924506115511},{"$f":"$D92/12*I19","v":1.1039815849707821},1.119931330818295,1.0657550766667545,1.0146324311259773,1.022183591237549,0.97800771914136819,0.97399791321091722,{"$f":"$D92/12*P19","v":0.95799763917812064},1.0140916298682239,null,null,"nicht-priv.Letztverbrauch (TWh) * EEG-Umlage (ct/kWh) /100"]
[null,"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$3-2013-1))*OFFSET('MOD-Berechnungen'!$I390,0,'MOD-Jahresgang'!$I$3-2013-1)/100","v":0.41990360429802659},{"$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$3-2013))*OFFSET('MOD-Berechnungen'!$I390,0,'MOD-Jahresgang'!$I$3-2013)/100","v":0.26105747067618412},{"$f":"3/12*C93 + 9/12*D93","v":0.30076900408164475},{"$f":"$C93/12","v":3.4991967024835549E-2},{"$f":"$C93/12","v":3.4991967024835549E-2},{"$f":"$C93/12","v":3.4991967024835549E-2},{"$f":"$D93/12","v":2.1754789223015342E-2},{"$f":"$D93/12","v":2.1754789223015342E-2},2.1754789223015342E-2,2.1754789223015342E-2,2.1754789223015342E-2,2.1754789223015342E-2,2.1754789223015342E-2,2.1754789223015342E-2,2.1754789223015342E-2,null,null,"priv. Letztverbrauch (TWh) * Anteil an Umlage des priv. LV * (1-Faktor Zusatzprivilegierung) * EEG-Umlage (ct/kWh) /100"]
[null,"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$3-2013-1)*OFFSET('MOD-Berechnungen'!$I390,0,'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$3-2013)*OFFSET('MOD-Berechnungen'!$I390,0,'MOD-Jahresgang'!$I$3-2013)/100","v":0},{"$f":"3/12*C94 + 9/12*D94","v":0},{"$f":"$C94/12","v":0},0,0,{"$f":"$D94/12","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"]
[null,"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$3-2013-1)*OFFSET('MOD-Berechnungen'!$I390,0,'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$3-2013)*OFFSET('MOD-Berechnungen'!$I390,0,'MOD-Jahresgang'!$I$3-2013)/100","v":0},{"$f":"3/12*C95 + 9/12*D95","v":0},0,0,0,{"$f":"$D95/12","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"]
[null,"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$3-2013-1)*OFFSET('MOD-Berechnungen'!$I390,0,'MOD-Jahresgang'!$I$3-2013-1)/100","v":0.12737884274038652},{"$f":"OFFSET('MOD-Berechnungen'!$I14,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I20,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I390,0,'MOD-Jahresgang'!$I$3-2013)/100","v":0.11668405819089557},0.11935775432826831,{"$f":"$C96/12","v":1.0614903561698877E-2},1.0614903561698877E-2,1.0614903561698877E-2,9.7236715159079636E-3,9.7236715159079636E-3,9.7236715159079636E-3,9.7236715159079636E-3,9.7236715159079636E-3,9.7236715159079636E-3,9.7236715159079636E-3,9.7236715159079636E-3,9.7236715159079636E-3,null,null,"Eigenverbrauch KWK neu (TWh) * Anteil an Umlage für Eigenverbrauch PV und KWK neu * EEG-Umlage (ct/kWh)/100"]
[null,"Einnahmen durch Umlagezahlungen Eigenverbrauch (Neu, PV)",{"$f":"OFFSET('MOD-Berechnungen'!$I264,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I20,0,'MOD-Jahresgang'!$I$3-2013-1)*OFFSET('MOD-Berechnungen'!$I390,0,'MOD-Jahresgang'!$I$3-2013-1)/100","v":2.9712518516326045E-2},{"$f":"OFFSET('MOD-Berechnungen'!$I264,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I20,0,'MOD-Jahresgang'!$I$3-2013)*OFFSET('MOD-Berechnungen'!$I390,0,'MOD-Jahresgang'!$I$3-2013)/100","v":4.0251202032094341E-2},3.7616531153152263E-2,2.4760432096938372E-3,2.4760432096938372E-3,2.4760432096938372E-3,3.3542668360078617E-3,3.3542668360078617E-3,3.3542668360078617E-3,3.3542668360078617E-3,3.3542668360078617E-3,3.3542668360078617E-3,3.3542668360078617E-3,3.3542668360078617E-3,3.3542668360078617E-3,null,null,"Eigenverbrauch PV neu (TWh) * Anteil an Umlage für Eigenverbrauch PV und KWK neu * EEG-Umlage (ct/kWh) /100"]
[null,"Einnahmen durch Umlagezahlungen von Grünstrom",{"$f":"OFFSET('MOD-Berechnungen'!$I16,0,'MOD-Jahresgang'!$I$3-2013-1)*(OFFSET('MOD-Berechnungen'!$I390,0,'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$3-2013)*(OFFSET('MOD-Berechnungen'!$I390,0,'MOD-Jahresgang'!$I$3-2013)-OFFSET('MOD-Berechnungen'!$I22,0,'MOD-Jahresgang'!$I$3-2013)/10)/100","v":0},{"$f":"3/12*C98 + 9/12*D98","v":0},{"$f":"$C98/12","v":0},{"$f":"$C98/12","v":0},{"$f":"$C98/12","v":0},{"$f":"$D98/12","v":0},0,0,0,0,0,0,0,0,null,null,"Grünstrommenge (TWh) * (EEG-Umlage (ct/kWh) - Umlagereduktion für Grünstrom (€/MWh) /10)/100"]
[]
[null,"Sonstiges [Mrd. Euro]",{"$f":"$I$3-1","v":2021},{"$f":"$I$3","v":2022},"aktuelles Jahr von Oktober bis September"]
[null,"vermiedene Netzentgelte [Mrd. Euro]",{"$f":"OFFSET('MOD-Berechnungen'!$I368,0,'MOD-Jahresgang'!$I$3-2013-1)","v":0.34503326899999998},{"$f":"OFFSET('MOD-Berechnungen'!$I368,0,'MOD-Jahresgang'!$I$3-2013)","v":0.28660418399999998},{"$f":"3/12*C101 + 9/12*D101","v":0.30121145524999998},{"$f":"$C101/12","v":2.8752772416666666E-2},{"$f":"$C101/12","v":2.8752772416666666E-2},2.8752772416666666E-2,{"$f":"$D101/12","v":2.3883682E-2},{"$f":"$D101/12","v":2.3883682E-2},2.3883682E-2,2.3883682E-2,2.3883682E-2,2.3883682E-2,2.3883682E-2,2.3883682E-2,2.3883682E-2]
[null,"Sonstige Kosten [Mrd. Euro]",{"$f":"OFFSET('MOD-Berechnungen'!$I369,0,'MOD-Jahresgang'!$I$3-2013-1)","v":5.9920528000000001E-2},{"$f":"OFFSET('MOD-Berechnungen'!$I369,0,'MOD-Jahresgang'!$I$3-2013)","v":0.10050276386000001},{"$f":"3/12*C102 + 9/12*D102","v":9.0357204895000015E-2},4.9933773333333334E-3,4.9933773333333334E-3,4.9933773333333334E-3,8.3752303216666681E-3,8.3752303216666681E-3,8.3752303216666681E-3,8.3752303216666681E-3,8.3752303216666681E-3,8.3752303216666681E-3,8.3752303216666681E-3,8.3752303216666681E-3,8.3752303216666681E-3]
[]
[null,"Übersicht",{"$f":"$I$3-1","v":2021},{"$f":"$I$3","v":2022},"aktuelles Jahr von Oktober bis September"]
[null,"Vergütungszahlungen an Anlagenbetreiber",null,null,{"$f":"-SUM(E74:E80)","v":-38.77021646728771},-3.424941430433555,-2.6582043028904998,-2.8615369222690048,-2.8888124154160923,-2.6591305773083551,-3.5219384750240144,-3.4141240296208242,-3.5091983618205016,-3.6349473495637752,-3.4448850610158566,-3.4266805597572514,-3.3258169821679826]
[null,"Einnahmen Vermarktung",null,null,{"$f":"SUM(E83:E89)","v":17.854275583812779},1.5582985535189493,1.3160131229448595,1.4765925360501351,1.6195198159836337,1.4217864970388332,1.7028225794880394,1.4881055426196192,1.4768581492356954,1.4928056616725609,1.4210903617748571,1.4321783687336729,1.4482043947519243]
[null,"Einnahmen durch Umlagezahlungen der Letztverbraucher (Summe)",null,null,{"$f":"SUM(E92:E98)","v":15.175537739181825},1.8353678624604812,1.9560837497652346,1.8752753644077793,1.1388143125457133,1.1547640583932262,1.1005878042416857,1.0494651587009085,1.0570163188124801,1.0128404467162992,1.0088306407858483,0.9928303667530517,1.048924357443155]
[null,"vermiedene Netzentgelte",null,null,{"$f":"+E101","v":0.30121145524999998},2.8752772416666666E-2,2.8752772416666666E-2,2.8752772416666666E-2,2.3883682E-2,2.3883682E-2,2.3883682E-2,2.3883682E-2,2.3883682E-2,2.3883682E-2,2.3883682E-2,2.3883682E-2,2.3883682E-2]
[null,"Sonstige Kosten",null,null,{"$f":"-E102","v":-9.0357204895000015E-2},-4.9933773333333334E-3,-4.9933773333333334E-3,-4.9933773333333334E-3,-8.3752303216666681E-3,-8.3752303216666681E-3,-8.3752303216666681E-3,-8.3752303216666681E-3,-8.3752303216666681E-3,-8.3752303216666681E-3,-8.3752303216666681E-3,-8.3752303216666681E-3,-8.3752303216666681E-3]
[null,"Saldo ohne staatl. Zuschüsse",null,null,{"$f":"SUM(E105:E109)","v":-5.5295488939381059},-7.5156193707911732E-3,0.63765196490292753,0.51409037327224283,-0.114969835208412,-6.7071570197962421E-2,-0.70301963961595593,-0.86104487662196305,-0.95981544209399272,-1.1137927894965818,-0.99945560677681777,-0.98616337259219355,-0.81317977829456989]

{"sheet":"GrD-Grafikdaten","index":12,"n_rows":250,"n_cols":34,"rows_kept":250,"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 Referenz-Szenario"]
[7,null,null,null,"monetäre Daten (nominal) (Umlage ct/kWh, Mrd. Euro)"]
[8,null,null,null,"Umlage",2.0469999999999997,3.5300000000000007,3.5920000000000005,5.2769999999999992,6.2399999999999993,6.1695706877643843,6.3382686397238945,6.8602264368703567,6.7788048363237206,6.406581826229905,6.7581163138201807,6.5036153637169205,3.7230827721473405,2.2272344363967198,3.997717348887194,3.5327567363462515,3.3456608408726511,2.7477292039835279,2.3631891682261594,1.9970413628901464,1.5260557430647477,0.92732335121019616,0.45098491127943902,0.26749493423098486,0.26273394437983666,0.34336969445583421]
[9,null,null,null,"Förderung Wasser",0.12188854688,5.7623056991530017E-2,0.14606846574000004,0.19491568635000001,0.28466948240000001,0.33879737999000004,0.38709749236000002,0.42404636424999992,0.33617967500000001,0.30603378476000004,0.26585502989999993,0.33209319147999994,0.15405119179999999,7.2850887905401618E-2,0.19288878527829945,0.20165175324113038,0.2108731335112316,0.21441480661902546,0.22177649766684715,0.22868825932424952,0.21594840351927369,0.21560026880961791,0.21164031051301152,0.20926461201464785,0.20854738760688019,0.2121679200180443]
[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-2,3.0264385259999999E-2,5.5437765999999944E-3,0,1.2568987892947192E-3,1.8986535589654921E-3,1.9193770476566632E-3,1.8589919257422094E-3,1.8930244201065434E-3,1.9217026813010372E-3,1.6723539974382792E-3,1.4825272357865127E-3,1.6290282715145585E-3,1.5729295498031065E-3,1.5430692457934977E-3,1.4938851706931405E-3]
[11,null,null,null,"Förderung Biomasse",2.5418863742400002,3.0160733982850703,3.4528402965599998,4.3539807116499984,4.9918920658999983,5.7822353740800008,6.2681851475200006,6.5923082929999994,6.629159948239999,6.38129394072,6.1288223976400005,6.4954462491599987,4.9186771040000004,4.42186470501656,5.1116376904387089,5.0010796783223412,4.6386122420915488,4.1247554511591655,3.7295508356101021,3.5539578509020022,3.2751925750661717,2.8124472806373086,2.0115250332439722,1.8248699920449114,1.6943681097858987,1.6050230074876106]
[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-2,4.5731817699999996E-2,6.4352222000000014E-2,7.3789647999846053E-2,0.1015826024425627,0.12241827574942685,0.1436546381376419,0.15629180750808519,0.16118324442027615,0.16569656801105112,0.16797271614117462,0.17153995924362705,0.1753716064778757,0.16784309475846862,0.15938004170763601,0.15943973788247814]
[13,null,null,null,"Förderung Wind Onshore",2.0691241629712005,2.3808718814407634,1.9247531760680991,2.8611378375708987,3.9666377987833004,4.1260719783591906,4.8417365215600006,5.2807615635032494,5.5775143741272988,5.6413579340662405,4.8133747401611213,5.691108289571261,2.5635095979447229,0.98915395948168694,1.7619668179237324,2.1002090028872349,1.9427503068108143,2.0622717463040114,2.0557102023277301,2.1478441158238413,2.1915690458960633,2.2010549877886154,2.1804643153840431,2.0478318645110809,2.2982203032022328,2.8073316410300828]
[14,null,null,null,"Förderung Wind Offshore",6.9065164981200008E-2,0.12430523595664419,0.1405379763604,0.34442926899999993,1.1323432339999999,1.672005118,2.3516706750000003,3.1470822620000001,3.553076645,3.9923599769999991,4.3621876259999999,4.5754770980000004,3.6909425960000002,2.1668723227346516,2.240108393263915,2.0613563390696852,1.499105694692211,0.58148210307472281,0.33863358092956863,0,5.0700894998887414E-2,0.20003924640302362,0.40774165118934258,0.62365123469072392,0.53470600359293297,0.64478200320588019]
[15,null,null,null,"Förderung Solar",3.3485097015039997,6.8394584121654045,7.4319177811085613,8.6799413922943494,9.3130277127160497,9.8694338882490946,9.675200021434593,9.3939693082298774,9.6111611490678754,8.9507207324301969,8.9741895297191867,9.5790299026995775,8.7942608065317263,8.4271545798572518,9.3907374932728676,9.4205248014053833,9.3225381005177326,9.1665997980688623,8.8701302245800502,8.3060763259479433,6.9391789509553812,4.8951787198828338,3.400621803538217,2.6229176681578119,2.576104705251963,2.5063051102483587]
[16,null,null,null,"Belastung nichtprivilegierter Letztverbrauch",8.200179649999999,13.525185549484002,13.883379644640002,20.224554263969999,23.104251892799997,21.638272271801092,22.555421131422555,23.513570322565116,23.285053272826968,22.055778972951767,23.252845747155028,21.567921937973843,12.434418620167067,7.4573205629005477,13.206036125008161,11.533481966867591,10.83383279381896,9.4904201820535192,8.6776288445485505,7.7713746948790545,6.2758863589680152,4.0186271666380886,2.054108579737469,1.2768805001393664,1.3114241019030082,1.788399695292934]
[17,null,null,null,"Belastung privilegierter Letztverbrauch",3.393607614718952E-2,3.735757423773732E-2,4.2365070647105346E-2,3.2711856918474516E-2,0.13849324742799995,0.4754434850701581,0.49193394541548258,0.44685654303362132,0.46668132346493202,0.41825657234659019,0.44473750674681178,0.41990360429802659,0.26105747067618412,0.15349801007635749,0.28251218231608166,0.25019712558611273,0.23943849287007959,0.19664639385423052,0.16912606498971383,0.14292201058996323,0.10921504137276689,6.6365634825999525E-2,3.2275580998739284E-2,1.9143776655478995E-2,1.8803047487536396E-2,2.4573896174221961E-2]
[18,null,null,null,"Belastung Eigenverbrauch",0,0,0,0,0,9.8178863999999998E-4,3.6367778999999993E-3,1.662114917116593E-2,2.1945423981766587E-2,3.8712181810251711E-2,5.1853512467374019E-2,6.298200678060191E-2,9.4375536482462941E-2,9.9406123510297609E-2,0.10485662162788723,0.11029423598039961,0.11564133734662643,0.11793095911153799,0.11920825665971836,0.12049294826378795,0.12178503392374677,0.12308451363959481,0.1243913874113321,0.1257056552389586,0.12702731712247434,0.12834840331938507]
[19,null,null,null,"Strompreis (Future)",5.3650479999999998,5.0739089999999996,5.5220000000000002,5.1150000000000002,4.1450000000000005,3.5670000000000002,3.1260000000000003,2.6749999999999998,3.222,4.6280000000000001,4.9340000000000002,4.0739999999999998,7.8400000000000007,8.7519999999999989,7.2530000000000001,7.1599999999999993,7.0620000000000003,7.035000000000001,6.9610000000000003,6.8930000000000007,6.8579999999999997,6.8170000000000002,6.7377500000000001,6.658500000000001,6.57925,6.5]
[20,null,null,null,"Summe Strompreis + Umlage",7.4120479999999995,8.6039089999999998,9.1140000000000008,10.391999999999999,10.385,9.7365706877643845,9.464268639723894,9.5352264368703565,10.00080483632372,11.034581826229905,11.692116313820181,10.577615363716919,11.563082772147341,10.97923443639672,11.250717348887195,10.692756736346251,10.407660840872651,9.7827292039835285,9.3241891682261588,8.8900413628901465,8.3840557430647475,7.7443233512101965,7.1887349112794388,6.9259949342309861,6.8419839443798365,6.8433696944558342]
[21,null,null,null,"Umlage privilegierter Letztverbrauch [ct/kWh]",4.9989800764796158E-2,4.9990085901745564E-2,5.0001590567365077E-2,3.3995000948890464E-2,0.13001254107481827,0.43125299107473047,0.47346866738737492,0.39147943922324169,0.40690666517638763,0.36712782552459544,0.38282786662893387,0.37248612108402962,0.22007879841189015,0.1316562398802277,0.23631299231792693,0.20882824938328412,0.19776864034862443,0.16242371673761505,0.13969279341679511,0.11804907127278702,9.020817822149739E-2,5.4815920398116398E-2,2.6658611545997593E-2,1.5812155493085817E-2,1.5530723951050134E-2,2.0297262884465157E-2]
[22,null,null,null,"Umlage Eigenverbrauch [ct/kWh]",0,0,0,0,0,5.854136932987768E-4,1.8852721831826521E-3,1.0804901280122412E-2,1.4583188073286832E-2,3.0211868860009018E-2,4.0587414086677188E-2,4.6711929238572099E-2,6.1719908126301799E-2,6.39039914374534E-2,6.8482472436662001E-2,7.3144294689524686E-2,7.7841161598149577E-2,7.982582307750738E-2,8.0859050341680339E-2,8.1737110459934662E-2,8.2425538201379253E-2,8.3109491862724122E-2,8.3787941120848017E-2,8.4766410064830724E-2,8.5851047137419575E-2,8.7074181312661966E-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,-4.0803942770500008,4.5469536436400002,5.9271580274705027,0.95430437784443045,1.1129456502224246,1.1199774027065672,1.0517063424533397,0.96581973162824397,0.91099733785289949,0.85278811952497868,0.75983435492289253,0.6203188471730563,0.49600764038065392,0.44296174772581765,0.44188094067101513]
[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",2.4251268658849647,4.0960531508444449,4.0862697655483107,5.9202472601832774,6.9313202827783655,6.8189932459714511,6.9705957361134576,7.4331288736835921,7.2150370302530984,6.724714581126821,7.0584132122247789,6.6011695941726733,3.7230827721473405,2.1943196417701674,3.880431312467854,3.3784353017210029,3.1522288841580344,2.5506080050163296,2.1612362032440382,1.7993877700161913,1.3546966586589582,0.81102980712285822,0.38859892005062924,0.22708533938770503,0.21974736638426007,0.2829459049289903,"v2.1.15","v2.1.15"]
[27,null,null,null,"Förderung Wasser",0.14440409852582661,6.6863202309191364E-2,0.16616791627321584,0.21867520524546724,0.31620758930242615,0.37445993616482603,0.42571564619299102,0.45945878068205082,0.35781363566425889,0.32123055796573957,0.27766829815360639,0.33707458935219992,0.15405119179999999,7.1774273798425242E-2,0.18722976561265695,0.19284299844216485,0.19868134098542942,0.19903275816396393,0.20282396442517314,0.20605424836009348,0.19169979997112355,0.18856232208549845,0.1823635204805702,0.17765168367692477,0.17442641186353847,0.17483209816039483,"v2.1.15","v2.1.15"]
[28,null,null,null,"Förderung Gase",3.6825935545483177E-2,4.5985386455251282E-3,1.4103509026820817E-2,3.8606936929684484E-2,3.4309639292571366E-2,6.3974321880001073E-2,6.9025104655920211E-2,6.3972274952208252E-2,5.2885492871641536E-2,3.8778383228662769E-2,2.4353623431517792E-2,3.0718351038899996E-2,5.5437765999999944E-3,0,1.2200235766892859E-3,1.8157146636655777E-3,1.8084067862763988E-3,1.7256284499159206E-3,1.7312507036541115E-3,1.7315055995315511E-3,1.4845672464590086E-3,1.2966068163011003E-3,1.403680281113125E-3,1.3353121683476502E-3,1.2906037082952974E-3,1.231001740417537E-3,"v2.1.15","v2.1.15"]
[29,null,null,null,"Förderung Biomasse",3.0114298662414996,3.499715848788576,3.9279612775890831,4.884715250907095,5.5449363342649134,6.3908861666282801,6.8935204779164989,7.1428366931976406,7.05576213814724,6.6981709706607706,6.4011566208791324,6.592877942897398,4.9186771040000004,4.3565169507552319,4.9616711790518675,4.7826174834325546,4.3704273049136031,3.8288468373116942,3.4108315983057249,3.2022112365320416,2.9074248814766412,2.4597445676114056,1.733265206935209,1.5491927825598266,1.4171481750856039,1.322582320507742,"v2.1.15","v2.1.15"]
[30,null,null,null,"Förderung Geothermie",4.1093078362561533E-3,1.1562031557022191E-2,2.0257855164592546E-2,1.5921476507745631E-2,2.924314457861206E-2,3.6877424461943316E-2,4.2173979156715904E-2,4.5311384295359865E-2,4.6001767040451773E-2,5.0403522273094033E-2,3.6092099961203994E-2,4.6417794965499991E-2,6.4352222000000014E-2,7.2699160590981346E-2,9.8602346519025191E-2,0.11707067744365172,0.13534913466083207,0.1450794840956908,0.14740887774926342,0.14929704689804277,0.14911124861358638,0.15002751723836036,0.15111196667646348,0.14248758110759999,0.13330346218543043,0.13138265154207257,"v2.1.15","v2.1.15"]
[31,null,null,null,"Förderung Wind Onshore",2.4513378585604295,2.7626565925587476,2.1896048745852328,3.2099002167682058,4.4060956777471194,4.5603913751442349,5.3247645170876092,5.7217617543571331,5.9364406732089083,5.9214918322358043,5.0272570467401794,5.7764749139148295,2.5635095979447229,0.97453592067161288,1.7102737925440878,2.0084655598689567,1.8304287024618449,1.914325042299019,1.8800337156181606,1.93526509051443,1.9454802206198523,1.9250256125690648,1.878834650505977,1.7384725258381706,1.9222025543429717,2.3133171168931268,"v2.1.15","v2.1.15"]
[32,null,null,null,"Förderung Wind Offshore",8.1823051828375987E-2,0.14423820209820809,0.15987641528754054,0.38641395416414226,1.2577938501427963,1.8480040482368028,2.5862812877890491,3.4098973619595907,3.781725567261665,4.1906092950408826,4.5560214331613089,4.64410925447,3.6909425960000002,2.1348495790489181,2.174387530164688,1.9713100972081268,1.4124337450720261,0.53976676621769804,0.30969469756350598,0,4.5007748477178207E-2,0.17495277263914361,0.35133761983815343,0.52943825907002817,0.44722137581708377,0.53131779048858663,"v2.1.15","v2.1.15"]
[33,null,null,null,"Förderung Solar",3.9670546349749856,7.936199767484319,8.4545715281138065,9.7379949301273534,10.344804147311823,10.908312171380457,10.64043066789209,10.178466431984999,10.229662199843142,9.3951882382166083,9.3729576414722562,9.7227153512400708,8.7942608065317263,8.3026153496130561,9.1152296763065053,9.0090079575427637,8.7835483845549618,8.5089909114186764,8.1121083435064847,7.4839972949292859,6.1599863448087584,4.28128532279199,2.930204375588878,2.2266819765091133,2.1546215729582894,2.0652631228018543,"v2.1.15","v2.1.15"]
[34,null,null,null,"Belastung nichtprivilegierter Letztverbrauch",9.7149369683918749,15.694016681506996,15.793773520468061,22.689854457020356,25.66393746201684,23.915964326096386,24.805626157837704,25.477205467839184,24.78350176341317,23.151006649172945,24.286085947929855,21.891440767043449,12.434418620167067,7.3471138550744319,12.818594117797728,11.02966480192114,10.207466411899391,8.8095805264292526,7.9360577093497602,7.0022168003276857,5.5711741325667843,3.5146601361906167,1.7699580535591732,1.0839862914237699,1.0968586236021427,1.4736896654823346,"v2.1.15","v2.1.15"]
[35,null,null,null,"Belastung privilegierter Letztverbrauch",4.0204831454453957E-2,4.3348048063566347E-2,4.8194628981231835E-2,3.6699314249972741E-2,0.15383670752011841,0.52548971032364156,0.54101093804569467,0.4841738538783476,0.49671337520805003,0.43902601215450487,0.46449941785910626,0.42620215836249692,0.26105747067618412,0.15122956657769213,0.27422376890104755,0.23926776298315705,0.22559517210580932,0.18253904554897366,0.15467292228761301,0.12877656051626357,9.6951407112990232E-2,5.8042869234634482E-2,2.7810810531408822E-2,1.6251788212250609E-2,1.5726632411877276E-2,2.024955435180557E-2,"v2.1.15","v2.1.15"]
[36,null,null,null,"Belastung Eigenverbrauch",0,0,0,0,0,1.0851338681326364E-3,3.9995951519082281E-3,1.8009193275893957E-2,2.3357664145250655E-2,4.0634519397035183E-2,5.415762329386177E-2,6.3926736882310931E-2,9.4375536482462941E-2,9.7937067497830169E-2,0.10178031170655658,0.10547625217973897,0.10895544441725867,0.10947063048027547,0.10902098041181206,0.10856737447104156,0.10810992932659062,0.10764876051773664,0.10718398244080433,0.10671570833652887,0.10624405027835525,0.10576255187851333,"v2.1.15","v2.1.15"]
[37,null,null,null,"Strompreis (Future)",6.3560928390632148,5.8875356789087769,6.2818434424715388,5.7385000446915795,4.6042183609160787,3.9424702526901454,3.4378603226952973,2.8983911712066663,3.429343353699899,4.8578134058999991,5.1532422899999988,4.1351099999999992,7.8400000000000007,8.622660098522168,7.04020966293771,6.8472296751857398,6.6537050342848483,6.5303113892286779,6.3661282021169079,6.2107776680056093,6.0879228870271715,5.9620953014298843,5.8056983905361497,5.6526219334208552,5.5028019455052872,5.3561756081971206,"v2.1.15","v2.1.15"]
[38,null,null,null,"Summe Strompreis + Umlage",8.7812197049481799,9.9835888297532218,10.368113208019849,11.658747304874858,11.535538643694444,10.761463498661596,10.408456058808754,10.331520044890258,10.644380383952997,11.58252798702682,12.211655502224778,10.736279594172672,11.563082772147341,10.816979740292336,10.920640975405565,10.225664976906742,9.8059339184428822,9.0809193942450079,8.5273644053609452,8.0101654380218008,7.4426195456861297,6.7731251085527422,6.1942973105867782,5.8797072728085604,5.722549311889547,5.6391215131261108,"v2.1.15","v2.1.15"]
[39,null,null,null,"Umlage privilegierter Letztverbrauch [ct/kWh]",5.9224039499239836E-2,5.8006246138478573E-2,5.6881956504662996E-2,3.8138868908015294E-2,0.14441643637298773,0.47664762789340442,0.5207035014876753,0.4241721683564787,0.43309207566692581,0.38535835620403963,0.39983882288259048,0.37807341290029001,0.22007879841189015,0.12971058116278592,0.22937998235135723,0.19970600365842336,0.18633449418172074,0.15077149215245203,0.12775495357034197,0.10636537582907706,8.0078803265045212E-2,4.7941578619504814E-2,2.2970852012396816E-2,1.3423464286983244E-2,1.2989702165587907E-2,1.6725492980759538E-2,"v2.1.15","v2.1.15"]
[40,null,null,null,"Umlage Eigenverbrauch [ct/kWh]",0,0,0,0,0,6.4703562415135963E-4,2.0733533064762571E-3,1.1707226346193049E-2,1.5521650867436943E-2,3.1712104919067528E-2,4.2390915831618678E-2,4.7412608177150671E-2,6.1719908126301799E-2,6.295959747532355E-2,6.6473316447049929E-2,6.9949132006793882E-2,7.3340714924977096E-2,7.4099144505700043E-2,7.3949013184393328E-2,7.3647326315373546E-2,7.3170067146647602E-2,7.2686916669938775E-2,7.2197323277302508E-2,7.1961022565113525E-2,7.1804735982286511E-2,7.1751477853940537E-2,"v2.1.15","v2.1.15"]
[41,null,null,null,"Kontostand",0,-1.2953030595291781,-0.8091099918026019,-2.9044931783220567,-2.4403190465106572,1.5260851812455698,2.7727124334536644,2.1104731733351589,3.543474011196297,3.8331751820005171,2.287736082049058,-4.1416001912057503,4.5469536436400002,5.8395645590842395,0.92630675614009628,1.0643288384178597,1.0552250471076119,0.97625727167691256,0.88328289494031709,0.8208330076235818,0.75702949994764968,0.66454523065142801,0.53450842382870434,0.42107736985206995,0.37048763417867558,0.36412183325373693,"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]",400.59500000000003,383.14973227999997,386.50834199999997,383.25856100000004,370.260447,350.72573712000002,355.8609206000001,342.7521021199999,343.49791497249993,344.26749819460247,344.07288462324232,331.62972795561251,333.98179361441754,334.82423049120968,330.33941553382203,326.47257729939474,323.81742528908472,345.3913933110569,367.19992462821301,389.14440328027115,411.24882806471254,433.35770218593228,455.47168616129227,477.34754447228744,499.14528744982846,520.83795517456952]
[45,null,null,null,"Privilegierter Letztverbrauch [TWh/a]",67.885999999999996,74.729966079999997,84.727446,96.225492000000003,106.52299099999999,110.247,103.9,114.145597,114.690017,113.926688,116.17166499999999,112.73,118.62,116.59,119.55,119.81,121.07,121.07,121.07,121.07,121.07,121.07,121.07,121.07,121.07,121.07]
[46,null,null,null,"Eigenverbrauch [TWh/a]",66.919000000000011,54.256241999999979,62.745360999999974,55.017604000000063,47.117968535482987,59.627262880000004,51.839079399999996,65.006944879999992,66.452068027500005,78.042278805397501,78.273220376757692,74.167102044387548,65.398206385582483,64.285769508790366,65.310584466178042,66.317422700605277,67.312574710915356,67.68860668894321,67.830075371787061,67.835596719728798,67.68117193528748,67.522297814067798,67.358313838707858,67.43245552771279,67.584712550171901,67.842044825430818]
[47]
[48,null,null,null,"EE-Anteil an Bruttostromverbrauch",0.17956606533398342,0.20889978081740276,0.22202076099489373,0.25922769498261294,0.28309799017205339,0.30059636757838554,0.32800036950342748,0.34547588818223213,0.37587892392510169,0.39575235855942015,0.41050394895058645,0.4325342394860715,0.46571829833782635,0.50142246529592194,0.532142255999694,0.56203262172263801,0.58528520305834397,0.5779596122645192,0.56791967004725596,0.56209177842234381,0.55575636455364708,0.54867747835100678,0.53761406817443358,0.53402881396106749,0.53106744125023231,0.5210230381623282,"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",{"$f":"'MOD-Berechnungen'!F390","v":2.0469999999999997},{"$f":"'MOD-Berechnungen'!G390","v":3.5300000000000007},{"$f":"'MOD-Berechnungen'!H390","v":3.5920000000000005},{"$f":"'MOD-Berechnungen'!I390","v":5.2769999999999992},{"$f":"'MOD-Berechnungen'!J390","v":6.2399999999999993},{"$f":"'MOD-Berechnungen'!K390","v":6.1695706877643843},{"$f":"'MOD-Berechnungen'!L390","v":6.3382686397238945},{"$f":"'MOD-Berechnungen'!M390","v":6.8602264368703567},{"$f":"'MOD-Berechnungen'!N390","v":6.7788048363237206},{"$f":"'MOD-Berechnungen'!O390","v":6.406581826229905},{"$f":"'MOD-Berechnungen'!P390","v":6.7581163138201807},{"$f":"'MOD-Berechnungen'!Q390","v":6.5036153637169205},{"$f":"'MOD-Berechnungen'!R390","v":3.7230827721473405},{"$f":"'MOD-Berechnungen'!S390","v":2.2272344363967198},{"$f":"'MOD-Berechnungen'!T390","v":3.997717348887194},{"$f":"'MOD-Berechnungen'!U390","v":3.5327567363462515},{"$f":"'MOD-Berechnungen'!V390","v":3.3456608408726511},{"$f":"'MOD-Berechnungen'!W390","v":2.7477292039835279},{"$f":"'MOD-Berechnungen'!X390","v":2.3631891682261594},{"$f":"'MOD-Berechnungen'!Y390","v":1.9970413628901464},{"$f":"'MOD-Berechnungen'!Z390","v":1.5260557430647477},{"$f":"'MOD-Berechnungen'!AA390","v":0.92732335121019616},{"$f":"'MOD-Berechnungen'!AB390","v":0.45098491127943902},{"$f":"'MOD-Berechnungen'!AC390","v":0.26749493423098486},{"$f":"'MOD-Berechnungen'!AD390","v":0.26273394437983666},{"$f":"'MOD-Berechnungen'!AE390","v":0.34336969445583421}]
[53,null,null,null,"Förderung Wasser",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F305-'MOD-Berechnungen'!F345,'MOD-Berechnungen'!F295+'MOD-Berechnungen'!F315+'MOD-Berechnungen'!F355-'MOD-Berechnungen'!F345)","v":0.12188854688},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G305-'MOD-Berechnungen'!G345,'MOD-Berechnungen'!G295+'MOD-Berechnungen'!G315+'MOD-Berechnungen'!G355-'MOD-Berechnungen'!G345)","v":5.7623056991530017E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H305-'MOD-Berechnungen'!H345,'MOD-Berechnungen'!H295+'MOD-Berechnungen'!H315+'MOD-Berechnungen'!H355-'MOD-Berechnungen'!H345)","v":0.14606846574000004},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I305-'MOD-Berechnungen'!I345,'MOD-Berechnungen'!I295+'MOD-Berechnungen'!I315+'MOD-Berechnungen'!I355-'MOD-Berechnungen'!I345)","v":0.19491568635000001},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J305-'MOD-Berechnungen'!J345,'MOD-Berechnungen'!J295+'MOD-Berechnungen'!J315+'MOD-Berechnungen'!J355-'MOD-Berechnungen'!J345)","v":0.28466948240000001},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K305-'MOD-Berechnungen'!K345,'MOD-Berechnungen'!K295+'MOD-Berechnungen'!K315+'MOD-Berechnungen'!K355-'MOD-Berechnungen'!K345)","v":0.33879737999000004},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L305-'MOD-Berechnungen'!L345,'MOD-Berechnungen'!L295+'MOD-Berechnungen'!L315+'MOD-Berechnungen'!L355-'MOD-Berechnungen'!L345)","v":0.38709749236000002},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M305-'MOD-Berechnungen'!M345,'MOD-Berechnungen'!M295+'MOD-Berechnungen'!M315+'MOD-Berechnungen'!M355-'MOD-Berechnungen'!M345)","v":0.42404636424999992},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N305-'MOD-Berechnungen'!N345,'MOD-Berechnungen'!N295+'MOD-Berechnungen'!N315+'MOD-Berechnungen'!N355-'MOD-Berechnungen'!N345)","v":0.33617967500000001},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O305-'MOD-Berechnungen'!O345,'MOD-Berechnungen'!O295+'MOD-Berechnungen'!O315+'MOD-Berechnungen'!O355-'MOD-Berechnungen'!O345)","v":0.30603378476000004},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P305-'MOD-Berechnungen'!P345,'MOD-Berechnungen'!P295+'MOD-Berechnungen'!P315+'MOD-Berechnungen'!P355-'MOD-Berechnungen'!P345)","v":0.26585502989999993},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q305-'MOD-Berechnungen'!Q345,'MOD-Berechnungen'!Q295+'MOD-Berechnungen'!Q315+'MOD-Berechnungen'!Q355-'MOD-Berechnungen'!Q345)","v":0.33209319147999994},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R305-'MOD-Berechnungen'!R345,'MOD-Berechnungen'!R295+'MOD-Berechnungen'!R315+'MOD-Berechnungen'!R355-'MOD-Berechnungen'!R345)","v":0.15405119179999999},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S305-'MOD-Berechnungen'!S345,'MOD-Berechnungen'!S295+'MOD-Berechnungen'!S315+'MOD-Berechnungen'!S355-'MOD-Berechnungen'!S345)","v":7.2850887905401618E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T305-'MOD-Berechnungen'!T345,'MOD-Berechnungen'!T295+'MOD-Berechnungen'!T315+'MOD-Berechnungen'!T355-'MOD-Berechnungen'!T345)","v":0.19288878527829945},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U305-'MOD-Berechnungen'!U345,'MOD-Berechnungen'!U295+'MOD-Berechnungen'!U315+'MOD-Berechnungen'!U355-'MOD-Berechnungen'!U345)","v":0.20165175324113038},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V305-'MOD-Berechnungen'!V345,'MOD-Berechnungen'!V295+'MOD-Berechnungen'!V315+'MOD-Berechnungen'!V355-'MOD-Berechnungen'!V345)","v":0.2108731335112316},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W305-'MOD-Berechnungen'!W345,'MOD-Berechnungen'!W295+'MOD-Berechnungen'!W315+'MOD-Berechnungen'!W355-'MOD-Berechnungen'!W345)","v":0.21441480661902546},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X305-'MOD-Berechnungen'!X345,'MOD-Berechnungen'!X295+'MOD-Berechnungen'!X315+'MOD-Berechnungen'!X355-'MOD-Berechnungen'!X345)","v":0.22177649766684715},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y305-'MOD-Berechnungen'!Y345,'MOD-Berechnungen'!Y295+'MOD-Berechnungen'!Y315+'MOD-Berechnungen'!Y355-'MOD-Berechnungen'!Y345)","v":0.22868825932424952},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z305-'MOD-Berechnungen'!Z345,'MOD-Berechnungen'!Z295+'MOD-Berechnungen'!Z315+'MOD-Berechnungen'!Z355-'MOD-Berechnungen'!Z345)","v":0.21594840351927369},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA305-'MOD-Berechnungen'!AA345,'MOD-Berechnungen'!AA295+'MOD-Berechnungen'!AA315+'MOD-Berechnungen'!AA355-'MOD-Berechnungen'!AA345)","v":0.21560026880961791},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB305-'MOD-Berechnungen'!AB345,'MOD-Berechnungen'!AB295+'MOD-Berechnungen'!AB315+'MOD-Berechnungen'!AB355-'MOD-Berechnungen'!AB345)","v":0.21164031051301152},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC305-'MOD-Berechnungen'!AC345,'MOD-Berechnungen'!AC295+'MOD-Berechnungen'!AC315+'MOD-Berechnungen'!AC355-'MOD-Berechnungen'!AC345)","v":0.20926461201464785},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD305-'MOD-Berechnungen'!AD345,'MOD-Berechnungen'!AD295+'MOD-Berechnungen'!AD315+'MOD-Berechnungen'!AD355-'MOD-Berechnungen'!AD345)","v":0.20854738760688019},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE305-'MOD-Berechnungen'!AE345,'MOD-Berechnungen'!AE295+'MOD-Berechnungen'!AE315+'MOD-Berechnungen'!AE355-'MOD-Berechnungen'!AE345)","v":0.2121679200180443},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[54,null,null,null,"Förderung Gase",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F306-'MOD-Berechnungen'!F346,'MOD-Berechnungen'!F296+'MOD-Berechnungen'!F316+'MOD-Berechnungen'!F356-'MOD-Berechnungen'!F346)","v":3.1084019199999993E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G306-'MOD-Berechnungen'!G346,'MOD-Berechnungen'!G296+'MOD-Berechnungen'!G316+'MOD-Berechnungen'!G356-'MOD-Berechnungen'!G346)","v":3.9630446239100024E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H306-'MOD-Berechnungen'!H346,'MOD-Berechnungen'!H296+'MOD-Berechnungen'!H316+'MOD-Berechnungen'!H356-'MOD-Berechnungen'!H346)","v":1.2397567299999995E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I306-'MOD-Berechnungen'!I346,'MOD-Berechnungen'!I296+'MOD-Berechnungen'!I316+'MOD-Berechnungen'!I356-'MOD-Berechnungen'!I346)","v":3.4412212400000003E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J306-'MOD-Berechnungen'!J346,'MOD-Berechnungen'!J296+'MOD-Berechnungen'!J316+'MOD-Berechnungen'!J356-'MOD-Berechnungen'!J346)","v":3.0887643399999998E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K306-'MOD-Berechnungen'!K346,'MOD-Berechnungen'!K296+'MOD-Berechnungen'!K316+'MOD-Berechnungen'!K356-'MOD-Berechnungen'!K346)","v":5.7881579700000012E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L306-'MOD-Berechnungen'!L346,'MOD-Berechnungen'!L296+'MOD-Berechnungen'!L316+'MOD-Berechnungen'!L356-'MOD-Berechnungen'!L346)","v":6.2763596220000023E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M306-'MOD-Berechnungen'!M346,'MOD-Berechnungen'!M296+'MOD-Berechnungen'!M316+'MOD-Berechnungen'!M356-'MOD-Berechnungen'!M346)","v":5.9041663249999987E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N306-'MOD-Berechnungen'!N346,'MOD-Berechnungen'!N296+'MOD-Berechnungen'!N316+'MOD-Berechnungen'!N356-'MOD-Berechnungen'!N346)","v":4.9687954939999994E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O306-'MOD-Berechnungen'!O346,'MOD-Berechnungen'!O296+'MOD-Berechnungen'!O316+'MOD-Berechnungen'!O356-'MOD-Berechnungen'!O346)","v":3.6943855719999988E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P306-'MOD-Berechnungen'!P346,'MOD-Berechnungen'!P296+'MOD-Berechnungen'!P316+'MOD-Berechnungen'!P356-'MOD-Berechnungen'!P346)","v":2.3317509879999997E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q306-'MOD-Berechnungen'!Q346,'MOD-Berechnungen'!Q296+'MOD-Berechnungen'!Q316+'MOD-Berechnungen'!Q356-'MOD-Berechnungen'!Q346)","v":3.0264385259999999E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R306-'MOD-Berechnungen'!R346,'MOD-Berechnungen'!R296+'MOD-Berechnungen'!R316+'MOD-Berechnungen'!R356-'MOD-Berechnungen'!R346)","v":5.5437765999999944E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S306-'MOD-Berechnungen'!S346,'MOD-Berechnungen'!S296+'MOD-Berechnungen'!S316+'MOD-Berechnungen'!S356-'MOD-Berechnungen'!S346)","v":0},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T306-'MOD-Berechnungen'!T346,'MOD-Berechnungen'!T296+'MOD-Berechnungen'!T316+'MOD-Berechnungen'!T356-'MOD-Berechnungen'!T346)","v":1.2568987892947192E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U306-'MOD-Berechnungen'!U346,'MOD-Berechnungen'!U296+'MOD-Berechnungen'!U316+'MOD-Berechnungen'!U356-'MOD-Berechnungen'!U346)","v":1.8986535589654921E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V306-'MOD-Berechnungen'!V346,'MOD-Berechnungen'!V296+'MOD-Berechnungen'!V316+'MOD-Berechnungen'!V356-'MOD-Berechnungen'!V346)","v":1.9193770476566632E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W306-'MOD-Berechnungen'!W346,'MOD-Berechnungen'!W296+'MOD-Berechnungen'!W316+'MOD-Berechnungen'!W356-'MOD-Berechnungen'!W346)","v":1.8589919257422094E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X306-'MOD-Berechnungen'!X346,'MOD-Berechnungen'!X296+'MOD-Berechnungen'!X316+'MOD-Berechnungen'!X356-'MOD-Berechnungen'!X346)","v":1.8930244201065434E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y306-'MOD-Berechnungen'!Y346,'MOD-Berechnungen'!Y296+'MOD-Berechnungen'!Y316+'MOD-Berechnungen'!Y356-'MOD-Berechnungen'!Y346)","v":1.9217026813010372E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z306-'MOD-Berechnungen'!Z346,'MOD-Berechnungen'!Z296+'MOD-Berechnungen'!Z316+'MOD-Berechnungen'!Z356-'MOD-Berechnungen'!Z346)","v":1.6723539974382792E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA306-'MOD-Berechnungen'!AA346,'MOD-Berechnungen'!AA296+'MOD-Berechnungen'!AA316+'MOD-Berechnungen'!AA356-'MOD-Berechnungen'!AA346)","v":1.4825272357865127E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB306-'MOD-Berechnungen'!AB346,'MOD-Berechnungen'!AB296+'MOD-Berechnungen'!AB316+'MOD-Berechnungen'!AB356-'MOD-Berechnungen'!AB346)","v":1.6290282715145585E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC306-'MOD-Berechnungen'!AC346,'MOD-Berechnungen'!AC296+'MOD-Berechnungen'!AC316+'MOD-Berechnungen'!AC356-'MOD-Berechnungen'!AC346)","v":1.5729295498031065E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD306-'MOD-Berechnungen'!AD346,'MOD-Berechnungen'!AD296+'MOD-Berechnungen'!AD316+'MOD-Berechnungen'!AD356-'MOD-Berechnungen'!AD346)","v":1.5430692457934977E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE306-'MOD-Berechnungen'!AE346,'MOD-Berechnungen'!AE296+'MOD-Berechnungen'!AE316+'MOD-Berechnungen'!AE356-'MOD-Berechnungen'!AE346)","v":1.4938851706931405E-3},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[55,null,null,null,"Förderung Biomasse",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F307-'MOD-Berechnungen'!F347,'MOD-Berechnungen'!F297+'MOD-Berechnungen'!F317+'MOD-Berechnungen'!F357-'MOD-Berechnungen'!F347)","v":2.5418863742400002},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G307-'MOD-Berechnungen'!G347,'MOD-Berechnungen'!G297+'MOD-Berechnungen'!G317+'MOD-Berechnungen'!G357-'MOD-Berechnungen'!G347)","v":3.0160733982850703},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H307-'MOD-Berechnungen'!H347,'MOD-Berechnungen'!H297+'MOD-Berechnungen'!H317+'MOD-Berechnungen'!H357-'MOD-Berechnungen'!H347)","v":3.4528402965599998},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I307-'MOD-Berechnungen'!I347,'MOD-Berechnungen'!I297+'MOD-Berechnungen'!I317+'MOD-Berechnungen'!I357-'MOD-Berechnungen'!I347)","v":4.3539807116499984},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J307-'MOD-Berechnungen'!J347,'MOD-Berechnungen'!J297+'MOD-Berechnungen'!J317+'MOD-Berechnungen'!J357-'MOD-Berechnungen'!J347)","v":4.9918920658999983},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K307-'MOD-Berechnungen'!K347,'MOD-Berechnungen'!K297+'MOD-Berechnungen'!K317+'MOD-Berechnungen'!K357-'MOD-Berechnungen'!K347)","v":5.7822353740800008},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L307-'MOD-Berechnungen'!L347,'MOD-Berechnungen'!L297+'MOD-Berechnungen'!L317+'MOD-Berechnungen'!L357-'MOD-Berechnungen'!L347)","v":6.2681851475200006},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M307-'MOD-Berechnungen'!M347,'MOD-Berechnungen'!M297+'MOD-Berechnungen'!M317+'MOD-Berechnungen'!M357-'MOD-Berechnungen'!M347)","v":6.5923082929999994},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N307-'MOD-Berechnungen'!N347,'MOD-Berechnungen'!N297+'MOD-Berechnungen'!N317+'MOD-Berechnungen'!N357-'MOD-Berechnungen'!N347)","v":6.629159948239999},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O307-'MOD-Berechnungen'!O347,'MOD-Berechnungen'!O297+'MOD-Berechnungen'!O317+'MOD-Berechnungen'!O357-'MOD-Berechnungen'!O347)","v":6.38129394072},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P307-'MOD-Berechnungen'!P347,'MOD-Berechnungen'!P297+'MOD-Berechnungen'!P317+'MOD-Berechnungen'!P357-'MOD-Berechnungen'!P347)","v":6.1288223976400005},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q307-'MOD-Berechnungen'!Q347,'MOD-Berechnungen'!Q297+'MOD-Berechnungen'!Q317+'MOD-Berechnungen'!Q357-'MOD-Berechnungen'!Q347)","v":6.4954462491599987},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R307-'MOD-Berechnungen'!R347,'MOD-Berechnungen'!R297+'MOD-Berechnungen'!R317+'MOD-Berechnungen'!R357-'MOD-Berechnungen'!R347)","v":4.9186771040000004},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S307-'MOD-Berechnungen'!S347,'MOD-Berechnungen'!S297+'MOD-Berechnungen'!S317+'MOD-Berechnungen'!S357-'MOD-Berechnungen'!S347)","v":4.42186470501656},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T307-'MOD-Berechnungen'!T347,'MOD-Berechnungen'!T297+'MOD-Berechnungen'!T317+'MOD-Berechnungen'!T357-'MOD-Berechnungen'!T347)","v":5.1116376904387089},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U307-'MOD-Berechnungen'!U347,'MOD-Berechnungen'!U297+'MOD-Berechnungen'!U317+'MOD-Berechnungen'!U357-'MOD-Berechnungen'!U347)","v":5.0010796783223412},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V307-'MOD-Berechnungen'!V347,'MOD-Berechnungen'!V297+'MOD-Berechnungen'!V317+'MOD-Berechnungen'!V357-'MOD-Berechnungen'!V347)","v":4.6386122420915488},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W307-'MOD-Berechnungen'!W347,'MOD-Berechnungen'!W297+'MOD-Berechnungen'!W317+'MOD-Berechnungen'!W357-'MOD-Berechnungen'!W347)","v":4.1247554511591655},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X307-'MOD-Berechnungen'!X347,'MOD-Berechnungen'!X297+'MOD-Berechnungen'!X317+'MOD-Berechnungen'!X357-'MOD-Berechnungen'!X347)","v":3.7295508356101021},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y307-'MOD-Berechnungen'!Y347,'MOD-Berechnungen'!Y297+'MOD-Berechnungen'!Y317+'MOD-Berechnungen'!Y357-'MOD-Berechnungen'!Y347)","v":3.5539578509020022},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z307-'MOD-Berechnungen'!Z347,'MOD-Berechnungen'!Z297+'MOD-Berechnungen'!Z317+'MOD-Berechnungen'!Z357-'MOD-Berechnungen'!Z347)","v":3.2751925750661717},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA307-'MOD-Berechnungen'!AA347,'MOD-Berechnungen'!AA297+'MOD-Berechnungen'!AA317+'MOD-Berechnungen'!AA357-'MOD-Berechnungen'!AA347)","v":2.8124472806373086},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB307-'MOD-Berechnungen'!AB347,'MOD-Berechnungen'!AB297+'MOD-Berechnungen'!AB317+'MOD-Berechnungen'!AB357-'MOD-Berechnungen'!AB347)","v":2.0115250332439722},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC307-'MOD-Berechnungen'!AC347,'MOD-Berechnungen'!AC297+'MOD-Berechnungen'!AC317+'MOD-Berechnungen'!AC357-'MOD-Berechnungen'!AC347)","v":1.8248699920449114},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD307-'MOD-Berechnungen'!AD347,'MOD-Berechnungen'!AD297+'MOD-Berechnungen'!AD317+'MOD-Berechnungen'!AD357-'MOD-Berechnungen'!AD347)","v":1.6943681097858987},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE307-'MOD-Berechnungen'!AE347,'MOD-Berechnungen'!AE297+'MOD-Berechnungen'!AE317+'MOD-Berechnungen'!AE357-'MOD-Berechnungen'!AE347)","v":1.6050230074876106},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[56,null,null,null,"Förderung Geothermie",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F308-'MOD-Berechnungen'!F348,'MOD-Berechnungen'!F298+'MOD-Berechnungen'!F318+'MOD-Berechnungen'!F358-'MOD-Berechnungen'!F348)","v":3.4685827199999993E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G308-'MOD-Berechnungen'!G348,'MOD-Berechnungen'!G298+'MOD-Berechnungen'!G318+'MOD-Berechnungen'!G358-'MOD-Berechnungen'!G348)","v":9.9642191869200002E-3},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H308-'MOD-Berechnungen'!H348,'MOD-Berechnungen'!H298+'MOD-Berechnungen'!H318+'MOD-Berechnungen'!H358-'MOD-Berechnungen'!H348)","v":1.78074919E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I308-'MOD-Berechnungen'!I348,'MOD-Berechnungen'!I298+'MOD-Berechnungen'!I318+'MOD-Berechnungen'!I358-'MOD-Berechnungen'!I348)","v":1.4191574750000002E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J308-'MOD-Berechnungen'!J348,'MOD-Berechnungen'!J298+'MOD-Berechnungen'!J318+'MOD-Berechnungen'!J358-'MOD-Berechnungen'!J348)","v":2.6326473849999997E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K308-'MOD-Berechnungen'!K348,'MOD-Berechnungen'!K298+'MOD-Berechnungen'!K318+'MOD-Berechnungen'!K358-'MOD-Berechnungen'!K348)","v":3.3365317839999999E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L308-'MOD-Berechnungen'!L348,'MOD-Berechnungen'!L298+'MOD-Berechnungen'!L318+'MOD-Berechnungen'!L358-'MOD-Berechnungen'!L348)","v":3.8348230140000002E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M308-'MOD-Berechnungen'!M348,'MOD-Berechnungen'!M298+'MOD-Berechnungen'!M318+'MOD-Berechnungen'!M358-'MOD-Berechnungen'!M348)","v":4.1819045749999992E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N308-'MOD-Berechnungen'!N348,'MOD-Berechnungen'!N298+'MOD-Berechnungen'!N318+'MOD-Berechnungen'!N358-'MOD-Berechnungen'!N348)","v":4.3220429720000009E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O308-'MOD-Berechnungen'!O348,'MOD-Berechnungen'!O298+'MOD-Berechnungen'!O318+'MOD-Berechnungen'!O358-'MOD-Berechnungen'!O348)","v":4.8019032759999997E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P308-'MOD-Berechnungen'!P348,'MOD-Berechnungen'!P298+'MOD-Berechnungen'!P318+'MOD-Berechnungen'!P358-'MOD-Berechnungen'!P348)","v":3.4556578400000003E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q308-'MOD-Berechnungen'!Q348,'MOD-Berechnungen'!Q298+'MOD-Berechnungen'!Q318+'MOD-Berechnungen'!Q358-'MOD-Berechnungen'!Q348)","v":4.5731817699999996E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R308-'MOD-Berechnungen'!R348,'MOD-Berechnungen'!R298+'MOD-Berechnungen'!R318+'MOD-Berechnungen'!R358-'MOD-Berechnungen'!R348)","v":6.4352222000000014E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S308-'MOD-Berechnungen'!S348,'MOD-Berechnungen'!S298+'MOD-Berechnungen'!S318+'MOD-Berechnungen'!S358-'MOD-Berechnungen'!S348)","v":7.3789647999846053E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T308-'MOD-Berechnungen'!T348,'MOD-Berechnungen'!T298+'MOD-Berechnungen'!T318+'MOD-Berechnungen'!T358-'MOD-Berechnungen'!T348)","v":0.1015826024425627},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U308-'MOD-Berechnungen'!U348,'MOD-Berechnungen'!U298+'MOD-Berechnungen'!U318+'MOD-Berechnungen'!U358-'MOD-Berechnungen'!U348)","v":0.12241827574942685},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V308-'MOD-Berechnungen'!V348,'MOD-Berechnungen'!V298+'MOD-Berechnungen'!V318+'MOD-Berechnungen'!V358-'MOD-Berechnungen'!V348)","v":0.1436546381376419},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W308-'MOD-Berechnungen'!W348,'MOD-Berechnungen'!W298+'MOD-Berechnungen'!W318+'MOD-Berechnungen'!W358-'MOD-Berechnungen'!W348)","v":0.15629180750808519},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X308-'MOD-Berechnungen'!X348,'MOD-Berechnungen'!X298+'MOD-Berechnungen'!X318+'MOD-Berechnungen'!X358-'MOD-Berechnungen'!X348)","v":0.16118324442027615},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y308-'MOD-Berechnungen'!Y348,'MOD-Berechnungen'!Y298+'MOD-Berechnungen'!Y318+'MOD-Berechnungen'!Y358-'MOD-Berechnungen'!Y348)","v":0.16569656801105112},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z308-'MOD-Berechnungen'!Z348,'MOD-Berechnungen'!Z298+'MOD-Berechnungen'!Z318+'MOD-Berechnungen'!Z358-'MOD-Berechnungen'!Z348)","v":0.16797271614117462},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA308-'MOD-Berechnungen'!AA348,'MOD-Berechnungen'!AA298+'MOD-Berechnungen'!AA318+'MOD-Berechnungen'!AA358-'MOD-Berechnungen'!AA348)","v":0.17153995924362705},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB308-'MOD-Berechnungen'!AB348,'MOD-Berechnungen'!AB298+'MOD-Berechnungen'!AB318+'MOD-Berechnungen'!AB358-'MOD-Berechnungen'!AB348)","v":0.1753716064778757},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC308-'MOD-Berechnungen'!AC348,'MOD-Berechnungen'!AC298+'MOD-Berechnungen'!AC318+'MOD-Berechnungen'!AC358-'MOD-Berechnungen'!AC348)","v":0.16784309475846862},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD308-'MOD-Berechnungen'!AD348,'MOD-Berechnungen'!AD298+'MOD-Berechnungen'!AD318+'MOD-Berechnungen'!AD358-'MOD-Berechnungen'!AD348)","v":0.15938004170763601},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE308-'MOD-Berechnungen'!AE348,'MOD-Berechnungen'!AE298+'MOD-Berechnungen'!AE318+'MOD-Berechnungen'!AE358-'MOD-Berechnungen'!AE348)","v":0.15943973788247814},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[57,null,null,null,"Förderung Wind Onshore",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F309-'MOD-Berechnungen'!F349,'MOD-Berechnungen'!F299+'MOD-Berechnungen'!F319+'MOD-Berechnungen'!F359-'MOD-Berechnungen'!F349)","v":2.0691241629712005},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G309-'MOD-Berechnungen'!G349,'MOD-Berechnungen'!G299+'MOD-Berechnungen'!G319+'MOD-Berechnungen'!G359-'MOD-Berechnungen'!G349)","v":2.3808718814407634},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H309-'MOD-Berechnungen'!H349,'MOD-Berechnungen'!H299+'MOD-Berechnungen'!H319+'MOD-Berechnungen'!H359-'MOD-Berechnungen'!H349)","v":1.9247531760680991},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I309-'MOD-Berechnungen'!I349,'MOD-Berechnungen'!I299+'MOD-Berechnungen'!I319+'MOD-Berechnungen'!I359-'MOD-Berechnungen'!I349)","v":2.8611378375708987},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J309-'MOD-Berechnungen'!J349,'MOD-Berechnungen'!J299+'MOD-Berechnungen'!J319+'MOD-Berechnungen'!J359-'MOD-Berechnungen'!J349)","v":3.9666377987833004},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K309-'MOD-Berechnungen'!K349,'MOD-Berechnungen'!K299+'MOD-Berechnungen'!K319+'MOD-Berechnungen'!K359-'MOD-Berechnungen'!K349)","v":4.1260719783591906},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L309-'MOD-Berechnungen'!L349,'MOD-Berechnungen'!L299+'MOD-Berechnungen'!L319+'MOD-Berechnungen'!L359-'MOD-Berechnungen'!L349)","v":4.8417365215600006},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M309-'MOD-Berechnungen'!M349,'MOD-Berechnungen'!M299+'MOD-Berechnungen'!M319+'MOD-Berechnungen'!M359-'MOD-Berechnungen'!M349)","v":5.2807615635032494},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N309-'MOD-Berechnungen'!N349,'MOD-Berechnungen'!N299+'MOD-Berechnungen'!N319+'MOD-Berechnungen'!N359-'MOD-Berechnungen'!N349)","v":5.5775143741272988},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O309-'MOD-Berechnungen'!O349,'MOD-Berechnungen'!O299+'MOD-Berechnungen'!O319+'MOD-Berechnungen'!O359-'MOD-Berechnungen'!O349)","v":5.6413579340662405},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P309-'MOD-Berechnungen'!P349,'MOD-Berechnungen'!P299+'MOD-Berechnungen'!P319+'MOD-Berechnungen'!P359-'MOD-Berechnungen'!P349)","v":4.8133747401611213},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q309-'MOD-Berechnungen'!Q349,'MOD-Berechnungen'!Q299+'MOD-Berechnungen'!Q319+'MOD-Berechnungen'!Q359-'MOD-Berechnungen'!Q349)","v":5.691108289571261},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R309-'MOD-Berechnungen'!R349,'MOD-Berechnungen'!R299+'MOD-Berechnungen'!R319+'MOD-Berechnungen'!R359-'MOD-Berechnungen'!R349)","v":2.5635095979447229},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S309-'MOD-Berechnungen'!S349,'MOD-Berechnungen'!S299+'MOD-Berechnungen'!S319+'MOD-Berechnungen'!S359-'MOD-Berechnungen'!S349)","v":0.98915395948168694},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T309-'MOD-Berechnungen'!T349,'MOD-Berechnungen'!T299+'MOD-Berechnungen'!T319+'MOD-Berechnungen'!T359-'MOD-Berechnungen'!T349)","v":1.7619668179237324},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U309-'MOD-Berechnungen'!U349,'MOD-Berechnungen'!U299+'MOD-Berechnungen'!U319+'MOD-Berechnungen'!U359-'MOD-Berechnungen'!U349)","v":2.1002090028872349},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V309-'MOD-Berechnungen'!V349,'MOD-Berechnungen'!V299+'MOD-Berechnungen'!V319+'MOD-Berechnungen'!V359-'MOD-Berechnungen'!V349)","v":1.9427503068108143},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W309-'MOD-Berechnungen'!W349,'MOD-Berechnungen'!W299+'MOD-Berechnungen'!W319+'MOD-Berechnungen'!W359-'MOD-Berechnungen'!W349)","v":2.0622717463040114},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X309-'MOD-Berechnungen'!X349,'MOD-Berechnungen'!X299+'MOD-Berechnungen'!X319+'MOD-Berechnungen'!X359-'MOD-Berechnungen'!X349)","v":2.0557102023277301},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y309-'MOD-Berechnungen'!Y349,'MOD-Berechnungen'!Y299+'MOD-Berechnungen'!Y319+'MOD-Berechnungen'!Y359-'MOD-Berechnungen'!Y349)","v":2.1478441158238413},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z309-'MOD-Berechnungen'!Z349,'MOD-Berechnungen'!Z299+'MOD-Berechnungen'!Z319+'MOD-Berechnungen'!Z359-'MOD-Berechnungen'!Z349)","v":2.1915690458960633},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA309-'MOD-Berechnungen'!AA349,'MOD-Berechnungen'!AA299+'MOD-Berechnungen'!AA319+'MOD-Berechnungen'!AA359-'MOD-Berechnungen'!AA349)","v":2.2010549877886154},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB309-'MOD-Berechnungen'!AB349,'MOD-Berechnungen'!AB299+'MOD-Berechnungen'!AB319+'MOD-Berechnungen'!AB359-'MOD-Berechnungen'!AB349)","v":2.1804643153840431},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC309-'MOD-Berechnungen'!AC349,'MOD-Berechnungen'!AC299+'MOD-Berechnungen'!AC319+'MOD-Berechnungen'!AC359-'MOD-Berechnungen'!AC349)","v":2.0478318645110809},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD309-'MOD-Berechnungen'!AD349,'MOD-Berechnungen'!AD299+'MOD-Berechnungen'!AD319+'MOD-Berechnungen'!AD359-'MOD-Berechnungen'!AD349)","v":2.2982203032022328},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE309-'MOD-Berechnungen'!AE349,'MOD-Berechnungen'!AE299+'MOD-Berechnungen'!AE319+'MOD-Berechnungen'!AE359-'MOD-Berechnungen'!AE349)","v":2.8073316410300828},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[58,null,null,null,"Förderung Wind Offshore",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F310-'MOD-Berechnungen'!F350,'MOD-Berechnungen'!F300+'MOD-Berechnungen'!F320+'MOD-Berechnungen'!F360-'MOD-Berechnungen'!F350)","v":6.9065164981200008E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G310-'MOD-Berechnungen'!G350,'MOD-Berechnungen'!G300+'MOD-Berechnungen'!G320+'MOD-Berechnungen'!G360-'MOD-Berechnungen'!G350)","v":0.12430523595664419},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H310-'MOD-Berechnungen'!H350,'MOD-Berechnungen'!H300+'MOD-Berechnungen'!H320+'MOD-Berechnungen'!H360-'MOD-Berechnungen'!H350)","v":0.1405379763604},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I310-'MOD-Berechnungen'!I350,'MOD-Berechnungen'!I300+'MOD-Berechnungen'!I320+'MOD-Berechnungen'!I360-'MOD-Berechnungen'!I350)","v":0.34442926899999993},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J310-'MOD-Berechnungen'!J350,'MOD-Berechnungen'!J300+'MOD-Berechnungen'!J320+'MOD-Berechnungen'!J360-'MOD-Berechnungen'!J350)","v":1.1323432339999999},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K310-'MOD-Berechnungen'!K350,'MOD-Berechnungen'!K300+'MOD-Berechnungen'!K320+'MOD-Berechnungen'!K360-'MOD-Berechnungen'!K350)","v":1.672005118},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L310-'MOD-Berechnungen'!L350,'MOD-Berechnungen'!L300+'MOD-Berechnungen'!L320+'MOD-Berechnungen'!L360-'MOD-Berechnungen'!L350)","v":2.3516706750000003},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M310-'MOD-Berechnungen'!M350,'MOD-Berechnungen'!M300+'MOD-Berechnungen'!M320+'MOD-Berechnungen'!M360-'MOD-Berechnungen'!M350)","v":3.1470822620000001},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N310-'MOD-Berechnungen'!N350,'MOD-Berechnungen'!N300+'MOD-Berechnungen'!N320+'MOD-Berechnungen'!N360-'MOD-Berechnungen'!N350)","v":3.553076645},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O310-'MOD-Berechnungen'!O350,'MOD-Berechnungen'!O300+'MOD-Berechnungen'!O320+'MOD-Berechnungen'!O360-'MOD-Berechnungen'!O350)","v":3.9923599769999991},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P310-'MOD-Berechnungen'!P350,'MOD-Berechnungen'!P300+'MOD-Berechnungen'!P320+'MOD-Berechnungen'!P360-'MOD-Berechnungen'!P350)","v":4.3621876259999999},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q310-'MOD-Berechnungen'!Q350,'MOD-Berechnungen'!Q300+'MOD-Berechnungen'!Q320+'MOD-Berechnungen'!Q360-'MOD-Berechnungen'!Q350)","v":4.5754770980000004},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R310-'MOD-Berechnungen'!R350,'MOD-Berechnungen'!R300+'MOD-Berechnungen'!R320+'MOD-Berechnungen'!R360-'MOD-Berechnungen'!R350)","v":3.6909425960000002},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S310-'MOD-Berechnungen'!S350,'MOD-Berechnungen'!S300+'MOD-Berechnungen'!S320+'MOD-Berechnungen'!S360-'MOD-Berechnungen'!S350)","v":2.1668723227346516},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T310-'MOD-Berechnungen'!T350,'MOD-Berechnungen'!T300+'MOD-Berechnungen'!T320+'MOD-Berechnungen'!T360-'MOD-Berechnungen'!T350)","v":2.240108393263915},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U310-'MOD-Berechnungen'!U350,'MOD-Berechnungen'!U300+'MOD-Berechnungen'!U320+'MOD-Berechnungen'!U360-'MOD-Berechnungen'!U350)","v":2.0613563390696852},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V310-'MOD-Berechnungen'!V350,'MOD-Berechnungen'!V300+'MOD-Berechnungen'!V320+'MOD-Berechnungen'!V360-'MOD-Berechnungen'!V350)","v":1.499105694692211},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W310-'MOD-Berechnungen'!W350,'MOD-Berechnungen'!W300+'MOD-Berechnungen'!W320+'MOD-Berechnungen'!W360-'MOD-Berechnungen'!W350)","v":0.58148210307472281},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X310-'MOD-Berechnungen'!X350,'MOD-Berechnungen'!X300+'MOD-Berechnungen'!X320+'MOD-Berechnungen'!X360-'MOD-Berechnungen'!X350)","v":0.33863358092956863},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y310-'MOD-Berechnungen'!Y350,'MOD-Berechnungen'!Y300+'MOD-Berechnungen'!Y320+'MOD-Berechnungen'!Y360-'MOD-Berechnungen'!Y350)","v":0},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z310-'MOD-Berechnungen'!Z350,'MOD-Berechnungen'!Z300+'MOD-Berechnungen'!Z320+'MOD-Berechnungen'!Z360-'MOD-Berechnungen'!Z350)","v":5.0700894998887414E-2},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA310-'MOD-Berechnungen'!AA350,'MOD-Berechnungen'!AA300+'MOD-Berechnungen'!AA320+'MOD-Berechnungen'!AA360-'MOD-Berechnungen'!AA350)","v":0.20003924640302362},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB310-'MOD-Berechnungen'!AB350,'MOD-Berechnungen'!AB300+'MOD-Berechnungen'!AB320+'MOD-Berechnungen'!AB360-'MOD-Berechnungen'!AB350)","v":0.40774165118934258},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC310-'MOD-Berechnungen'!AC350,'MOD-Berechnungen'!AC300+'MOD-Berechnungen'!AC320+'MOD-Berechnungen'!AC360-'MOD-Berechnungen'!AC350)","v":0.62365123469072392},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD310-'MOD-Berechnungen'!AD350,'MOD-Berechnungen'!AD300+'MOD-Berechnungen'!AD320+'MOD-Berechnungen'!AD360-'MOD-Berechnungen'!AD350)","v":0.53470600359293297},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE310-'MOD-Berechnungen'!AE350,'MOD-Berechnungen'!AE300+'MOD-Berechnungen'!AE320+'MOD-Berechnungen'!AE360-'MOD-Berechnungen'!AE350)","v":0.64478200320588019},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[59,null,null,null,"Förderung Solar",{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!F$5,'MOD-Berechnungen'!F311-'MOD-Berechnungen'!F351,'MOD-Berechnungen'!F301+'MOD-Berechnungen'!F321+'MOD-Berechnungen'!F361-'MOD-Berechnungen'!F351)","v":3.3485097015039997},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!G$5,'MOD-Berechnungen'!G311-'MOD-Berechnungen'!G351,'MOD-Berechnungen'!G301+'MOD-Berechnungen'!G321+'MOD-Berechnungen'!G361-'MOD-Berechnungen'!G351)","v":6.8394584121654045},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!H$5,'MOD-Berechnungen'!H311-'MOD-Berechnungen'!H351,'MOD-Berechnungen'!H301+'MOD-Berechnungen'!H321+'MOD-Berechnungen'!H361-'MOD-Berechnungen'!H351)","v":7.4319177811085613},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!I$5,'MOD-Berechnungen'!I311-'MOD-Berechnungen'!I351,'MOD-Berechnungen'!I301+'MOD-Berechnungen'!I321+'MOD-Berechnungen'!I361-'MOD-Berechnungen'!I351)","v":8.6799413922943494},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!J$5,'MOD-Berechnungen'!J311-'MOD-Berechnungen'!J351,'MOD-Berechnungen'!J301+'MOD-Berechnungen'!J321+'MOD-Berechnungen'!J361-'MOD-Berechnungen'!J351)","v":9.3130277127160497},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!K$5,'MOD-Berechnungen'!K311-'MOD-Berechnungen'!K351,'MOD-Berechnungen'!K301+'MOD-Berechnungen'!K321+'MOD-Berechnungen'!K361-'MOD-Berechnungen'!K351)","v":9.8694338882490946},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!L$5,'MOD-Berechnungen'!L311-'MOD-Berechnungen'!L351,'MOD-Berechnungen'!L301+'MOD-Berechnungen'!L321+'MOD-Berechnungen'!L361-'MOD-Berechnungen'!L351)","v":9.675200021434593},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!M$5,'MOD-Berechnungen'!M311-'MOD-Berechnungen'!M351,'MOD-Berechnungen'!M301+'MOD-Berechnungen'!M321+'MOD-Berechnungen'!M361-'MOD-Berechnungen'!M351)","v":9.3939693082298774},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!N$5,'MOD-Berechnungen'!N311-'MOD-Berechnungen'!N351,'MOD-Berechnungen'!N301+'MOD-Berechnungen'!N321+'MOD-Berechnungen'!N361-'MOD-Berechnungen'!N351)","v":9.6111611490678754},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!O$5,'MOD-Berechnungen'!O311-'MOD-Berechnungen'!O351,'MOD-Berechnungen'!O301+'MOD-Berechnungen'!O321+'MOD-Berechnungen'!O361-'MOD-Berechnungen'!O351)","v":8.9507207324301969},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!P$5,'MOD-Berechnungen'!P311-'MOD-Berechnungen'!P351,'MOD-Berechnungen'!P301+'MOD-Berechnungen'!P321+'MOD-Berechnungen'!P361-'MOD-Berechnungen'!P351)","v":8.9741895297191867},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Q$5,'MOD-Berechnungen'!Q311-'MOD-Berechnungen'!Q351,'MOD-Berechnungen'!Q301+'MOD-Berechnungen'!Q321+'MOD-Berechnungen'!Q361-'MOD-Berechnungen'!Q351)","v":9.5790299026995775},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!R$5,'MOD-Berechnungen'!R311-'MOD-Berechnungen'!R351,'MOD-Berechnungen'!R301+'MOD-Berechnungen'!R321+'MOD-Berechnungen'!R361-'MOD-Berechnungen'!R351)","v":8.7942608065317263},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!S$5,'MOD-Berechnungen'!S311-'MOD-Berechnungen'!S351,'MOD-Berechnungen'!S301+'MOD-Berechnungen'!S321+'MOD-Berechnungen'!S361-'MOD-Berechnungen'!S351)","v":8.4271545798572518},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!T$5,'MOD-Berechnungen'!T311-'MOD-Berechnungen'!T351,'MOD-Berechnungen'!T301+'MOD-Berechnungen'!T321+'MOD-Berechnungen'!T361-'MOD-Berechnungen'!T351)","v":9.3907374932728676},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!U$5,'MOD-Berechnungen'!U311-'MOD-Berechnungen'!U351,'MOD-Berechnungen'!U301+'MOD-Berechnungen'!U321+'MOD-Berechnungen'!U361-'MOD-Berechnungen'!U351)","v":9.4205248014053833},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!V$5,'MOD-Berechnungen'!V311-'MOD-Berechnungen'!V351,'MOD-Berechnungen'!V301+'MOD-Berechnungen'!V321+'MOD-Berechnungen'!V361-'MOD-Berechnungen'!V351)","v":9.3225381005177326},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!W$5,'MOD-Berechnungen'!W311-'MOD-Berechnungen'!W351,'MOD-Berechnungen'!W301+'MOD-Berechnungen'!W321+'MOD-Berechnungen'!W361-'MOD-Berechnungen'!W351)","v":9.1665997980688623},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!X$5,'MOD-Berechnungen'!X311-'MOD-Berechnungen'!X351,'MOD-Berechnungen'!X301+'MOD-Berechnungen'!X321+'MOD-Berechnungen'!X361-'MOD-Berechnungen'!X351)","v":8.8701302245800502},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Y$5,'MOD-Berechnungen'!Y311-'MOD-Berechnungen'!Y351,'MOD-Berechnungen'!Y301+'MOD-Berechnungen'!Y321+'MOD-Berechnungen'!Y361-'MOD-Berechnungen'!Y351)","v":8.3060763259479433},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!Z$5,'MOD-Berechnungen'!Z311-'MOD-Berechnungen'!Z351,'MOD-Berechnungen'!Z301+'MOD-Berechnungen'!Z321+'MOD-Berechnungen'!Z361-'MOD-Berechnungen'!Z351)","v":6.9391789509553812},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AA$5,'MOD-Berechnungen'!AA311-'MOD-Berechnungen'!AA351,'MOD-Berechnungen'!AA301+'MOD-Berechnungen'!AA321+'MOD-Berechnungen'!AA361-'MOD-Berechnungen'!AA351)","v":4.8951787198828338},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AB$5,'MOD-Berechnungen'!AB311-'MOD-Berechnungen'!AB351,'MOD-Berechnungen'!AB301+'MOD-Berechnungen'!AB321+'MOD-Berechnungen'!AB361-'MOD-Berechnungen'!AB351)","v":3.400621803538217},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AC$5,'MOD-Berechnungen'!AC311-'MOD-Berechnungen'!AC351,'MOD-Berechnungen'!AC301+'MOD-Berechnungen'!AC321+'MOD-Berechnungen'!AC361-'MOD-Berechnungen'!AC351)","v":2.6229176681578119},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AD$5,'MOD-Berechnungen'!AD311-'MOD-Berechnungen'!AD351,'MOD-Berechnungen'!AD301+'MOD-Berechnungen'!AD321+'MOD-Berechnungen'!AD361-'MOD-Berechnungen'!AD351)","v":2.576104705251963},{"$f":"IF(ControlPanel!$D$59>'GrD-Grafikdaten'!AE$5,'MOD-Berechnungen'!AE311-'MOD-Berechnungen'!AE351,'MOD-Berechnungen'!AE301+'MOD-Berechnungen'!AE321+'MOD-Berechnungen'!AE361-'MOD-Berechnungen'!AE351)","v":2.5063051102483587},null,"v3.1.0a","für historische Jahre: Einnahmen Anlagenbetreiber (alle Baujahre, aus ÜNB-Jahresprognosen abgeleitet) - Vermarktungserlöse \nfür Prognosejahre: = Einnahmen Anlagenbetreiber (Baujahr>2014) + Einnahmen Managementprämie + Verbleibende Zahlungen an Bestandsanlagen - Vermarktungserlöse\n"]
[60,null,null,null,"Belastung nichtprivilegierter Letztverbrauch",{"$f":"'MOD-Berechnungen'!F185*'MOD-Berechnungen'!F390/100","v":8.200179649999999},{"$f":"'MOD-Berechnungen'!G185*'MOD-Berechnungen'!G390/100","v":13.525185549484002},{"$f":"'MOD-Berechnungen'!H185*'MOD-Berechnungen'!H390/100","v":13.883379644640002},{"$f":"'MOD-Berechnungen'!I185*'MOD-Berechnungen'!I390/100","v":20.224554263969999},{"$f":"'MOD-Berechnungen'!J185*'MOD-Berechnungen'!J390/100","v":23.104251892799997},{"$f":"'MOD-Berechnungen'!K185*'MOD-Berechnungen'!K390/100","v":21.638272271801092},{"$f":"'MOD-Berechnungen'!L185*'MOD-Berechnungen'!L390/100","v":22.555421131422555},{"$f":"'MOD-Berechnungen'!M185*'MOD-Berechnungen'!M390/100","v":23.513570322565116},{"$f":"'MOD-Berechnungen'!N185*'MOD-Berechnungen'!N390/100","v":23.285053272826968},{"$f":"'MOD-Berechnungen'!O185*'MOD-Berechnungen'!O390/100","v":22.055778972951767},{"$f":"'MOD-Berechnungen'!P185*'MOD-Berechnungen'!P390/100","v":23.252845747155028},{"$f":"'MOD-Berechnungen'!Q185*'MOD-Berechnungen'!Q390/100","v":21.567921937973843},{"$f":"'MOD-Berechnungen'!R185*'MOD-Berechnungen'!R390/100","v":12.434418620167067},{"$f":"'MOD-Berechnungen'!S185*'MOD-Berechnungen'!S390/100","v":7.4573205629005477},{"$f":"'MOD-Berechnungen'!T185*'MOD-Berechnungen'!T390/100","v":13.206036125008161},{"$f":"'MOD-Berechnungen'!U185*'MOD-Berechnungen'!U390/100","v":11.533481966867591},{"$f":"'MOD-Berechnungen'!V185*'MOD-Berechnungen'!V390/100","v":10.83383279381896},{"$f":"'MOD-Berechnungen'!W185*'MOD-Berechnungen'!W390/100","v":9.4904201820535192},{"$f":"'MOD-Berechnungen'!X185*'MOD-Berechnungen'!X390/100","v":8.6776288445485505},{"$f":"'MOD-Berechnungen'!Y185*'MOD-Berechnungen'!Y390/100","v":7.7713746948790545},{"$f":"'MOD-Berechnungen'!Z185*'MOD-Berechnungen'!Z390/100","v":6.2758863589680152},{"$f":"'MOD-Berechnungen'!AA185*'MOD-Berechnungen'!AA390/100","v":4.0186271666380886},{"$f":"'MOD-Berechnungen'!AB185*'MOD-Berechnungen'!AB390/100","v":2.054108579737469},{"$f":"'MOD-Berechnungen'!AC185*'MOD-Berechnungen'!AC390/100","v":1.2768805001393664},{"$f":"'MOD-Berechnungen'!AD185*'MOD-Berechnungen'!AD390/100","v":1.3114241019030082},{"$f":"'MOD-Berechnungen'!AE185*'MOD-Berechnungen'!AE390/100","v":1.788399695292934},null,null," = nicht privilegierter Letztverbrauch * Umlage"]
[61,null,null,null,"Belastung privilegierter Letztverbrauch",{"$f":"'MOD-Berechnungen'!F12*'MOD-Berechnungen'!F17*(1-'MOD-Berechnungen'!F18)*'MOD-Berechnungen'!F390/100","v":3.393607614718952E-2},{"$f":"'MOD-Berechnungen'!G12*'MOD-Berechnungen'!G17*(1-'MOD-Berechnungen'!G18)*'MOD-Berechnungen'!G390/100","v":3.735757423773732E-2},{"$f":"'MOD-Berechnungen'!H12*'MOD-Berechnungen'!H17*(1-'MOD-Berechnungen'!H18)*'MOD-Berechnungen'!H390/100","v":4.2365070647105346E-2},{"$f":"'MOD-Berechnungen'!I12*'MOD-Berechnungen'!I17*(1-'MOD-Berechnungen'!I18)*'MOD-Berechnungen'!I390/100","v":3.2711856918474516E-2},{"$f":"'MOD-Berechnungen'!J12*'MOD-Berechnungen'!J17*(1-'MOD-Berechnungen'!J18)*'MOD-Berechnungen'!J390/100","v":0.13849324742799995},{"$f":"'MOD-Berechnungen'!K12*'MOD-Berechnungen'!K17*(1-'MOD-Berechnungen'!K18)*'MOD-Berechnungen'!K390/100","v":0.4754434850701581},{"$f":"'MOD-Berechnungen'!L12*'MOD-Berechnungen'!L17*(1-'MOD-Berechnungen'!L18)*'MOD-Berechnungen'!L390/100","v":0.49193394541548258},{"$f":"'MOD-Berechnungen'!M12*'MOD-Berechnungen'!M17*(1-'MOD-Berechnungen'!M18)*'MOD-Berechnungen'!M390/100","v":0.44685654303362132},{"$f":"'MOD-Berechnungen'!N12*'MOD-Berechnungen'!N17*(1-'MOD-Berechnungen'!N18)*'MOD-Berechnungen'!N390/100","v":0.46668132346493202},{"$f":"'MOD-Berechnungen'!O12*'MOD-Berechnungen'!O17*(1-'MOD-Berechnungen'!O18)*'MOD-Berechnungen'!O390/100","v":0.41825657234659019},{"$f":"'MOD-Berechnungen'!P12*'MOD-Berechnungen'!P17*(1-'MOD-Berechnungen'!P18)*'MOD-Berechnungen'!P390/100","v":0.44473750674681178},{"$f":"'MOD-Berechnungen'!Q12*'MOD-Berechnungen'!Q17*(1-'MOD-Berechnungen'!Q18)*'MOD-Berechnungen'!Q390/100","v":0.41990360429802659},{"$f":"'MOD-Berechnungen'!R12*'MOD-Berechnungen'!R17*(1-'MOD-Berechnungen'!R18)*'MOD-Berechnungen'!R390/100","v":0.26105747067618412},{"$f":"'MOD-Berechnungen'!S12*'MOD-Berechnungen'!S17*(1-'MOD-Berechnungen'!S18)*'MOD-Berechnungen'!S390/100","v":0.15349801007635749},{"$f":"'MOD-Berechnungen'!T12*'MOD-Berechnungen'!T17*(1-'MOD-Berechnungen'!T18)*'MOD-Berechnungen'!T390/100","v":0.28251218231608166},{"$f":"'MOD-Berechnungen'!U12*'MOD-Berechnungen'!U17*(1-'MOD-Berechnungen'!U18)*'MOD-Berechnungen'!U390/100","v":0.25019712558611273},{"$f":"'MOD-Berechnungen'!V12*'MOD-Berechnungen'!V17*(1-'MOD-Berechnungen'!V18)*'MOD-Berechnungen'!V390/100","v":0.23943849287007959},{"$f":"'MOD-Berechnungen'!W12*'MOD-Berechnungen'!W17*(1-'MOD-Berechnungen'!W18)*'MOD-Berechnungen'!W390/100","v":0.19664639385423052},{"$f":"'MOD-Berechnungen'!X12*'MOD-Berechnungen'!X17*(1-'MOD-Berechnungen'!X18)*'MOD-Berechnungen'!X390/100","v":0.16912606498971383},{"$f":"'MOD-Berechnungen'!Y12*'MOD-Berechnungen'!Y17*(1-'MOD-Berechnungen'!Y18)*'MOD-Berechnungen'!Y390/100","v":0.14292201058996323},{"$f":"'MOD-Berechnungen'!Z12*'MOD-Berechnungen'!Z17*(1-'MOD-Berechnungen'!Z18)*'MOD-Berechnungen'!Z390/100","v":0.10921504137276689},{"$f":"'MOD-Berechnungen'!AA12*'MOD-Berechnungen'!AA17*(1-'MOD-Berechnungen'!AA18)*'MOD-Berechnungen'!AA390/100","v":6.6365634825999525E-2},{"$f":"'MOD-Berechnungen'!AB12*'MOD-Berechnungen'!AB17*(1-'MOD-Berechnungen'!AB18)*'MOD-Berechnungen'!AB390/100","v":3.2275580998739284E-2},{"$f":"'MOD-Berechnungen'!AC12*'MOD-Berechnungen'!AC17*(1-'MOD-Berechnungen'!AC18)*'MOD-Berechnungen'!AC390/100","v":1.9143776655478995E-2},{"$f":"'MOD-Berechnungen'!AD12*'MOD-Berechnungen'!AD17*(1-'MOD-Berechnungen'!AD18)*'MOD-Berechnungen'!AD390/100","v":1.8803047487536396E-2},{"$f":"'MOD-Berechnungen'!AE12*'MOD-Berechnungen'!AE17*(1-'MOD-Berechnungen'!AE18)*'MOD-Berechnungen'!AE390/100","v":2.4573896174221961E-2},null,"v2.1.35"," = privilegierter Letztverbrauch * Anteil an Umlage für PL * (1-Faktor für zusätzliche Privilegierung) * Umlage"]
[62,null,null,null,"Belastung Eigenverbrauch",{"$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},{"$f":"('MOD-Berechnungen'!K13+'MOD-Berechnungen'!K254)*'MOD-Berechnungen'!K19/100+('MOD-Berechnungen'!K14+'MOD-Berechnungen'!K264)*'MOD-Berechnungen'!K20/100+'MOD-Berechnungen'!K15*'MOD-Berechnungen'!K21/100","v":9.8178863999999998E-4},{"$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":3.6367778999999993E-3},{"$f":"('MOD-Berechnungen'!M13+'MOD-Berechnungen'!M254)*'MOD-Berechnungen'!M19/100+('MOD-Berechnungen'!M14+'MOD-Berechnungen'!M264)*'MOD-Berechnungen'!M20/100+'MOD-Berechnungen'!M15*'MOD-Berechnungen'!M21/100","v":1.662114917116593E-2},{"$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":2.1945423981766587E-2},{"$f":"('MOD-Berechnungen'!O13+'MOD-Berechnungen'!O254)*'MOD-Berechnungen'!O19/100+('MOD-Berechnungen'!O14+'MOD-Berechnungen'!O264)*'MOD-Berechnungen'!O20/100+'MOD-Berechnungen'!O15*'MOD-Berechnungen'!O21/100","v":3.8712181810251711E-2},{"$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":5.1853512467374019E-2},{"$f":"('MOD-Berechnungen'!Q13+'MOD-Berechnungen'!Q254)*'MOD-Berechnungen'!Q19/100+('MOD-Berechnungen'!Q14+'MOD-Berechnungen'!Q264)*'MOD-Berechnungen'!Q20/100+'MOD-Berechnungen'!Q15*'MOD-Berechnungen'!Q21/100","v":6.298200678060191E-2},{"$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":9.4375536482462941E-2},{"$f":"('MOD-Berechnungen'!S13+'MOD-Berechnungen'!S254)*'MOD-Berechnungen'!S19/100+('MOD-Berechnungen'!S14+'MOD-Berechnungen'!S264)*'MOD-Berechnungen'!S20/100+'MOD-Berechnungen'!S15*'MOD-Berechnungen'!S21/100","v":9.9406123510297609E-2},{"$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":0.10485662162788723},{"$f":"('MOD-Berechnungen'!U13+'MOD-Berechnungen'!U254)*'MOD-Berechnungen'!U19/100+('MOD-Berechnungen'!U14+'MOD-Berechnungen'!U264)*'MOD-Berechnungen'!U20/100+'MOD-Berechnungen'!U15*'MOD-Berechnungen'!U21/100","v":0.11029423598039961},{"$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":0.11564133734662643},{"$f":"('MOD-Berechnungen'!W13+'MOD-Berechnungen'!W254)*'MOD-Berechnungen'!W19/100+('MOD-Berechnungen'!W14+'MOD-Berechnungen'!W264)*'MOD-Berechnungen'!W20/100+'MOD-Berechnungen'!W15*'MOD-Berechnungen'!W21/100","v":0.11793095911153799},{"$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":0.11920825665971836},{"$f":"('MOD-Berechnungen'!Y13+'MOD-Berechnungen'!Y254)*'MOD-Berechnungen'!Y19/100+('MOD-Berechnungen'!Y14+'MOD-Berechnungen'!Y264)*'MOD-Berechnungen'!Y20/100+'MOD-Berechnungen'!Y15*'MOD-Berechnungen'!Y21/100","v":0.12049294826378795},{"$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":0.12178503392374677},{"$f":"('MOD-Berechnungen'!AA13+'MOD-Berechnungen'!AA254)*'MOD-Berechnungen'!AA19/100+('MOD-Berechnungen'!AA14+'MOD-Berechnungen'!AA264)*'MOD-Berechnungen'!AA20/100+'MOD-Berechnungen'!AA15*'MOD-Berechnungen'!AA21/100","v":0.12308451363959481},{"$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":0.1243913874113321},{"$f":"('MOD-Berechnungen'!AC13+'MOD-Berechnungen'!AC254)*'MOD-Berechnungen'!AC19/100+('MOD-Berechnungen'!AC14+'MOD-Berechnungen'!AC264)*'MOD-Berechnungen'!AC20/100+'MOD-Berechnungen'!AC15*'MOD-Berechnungen'!AC21/100","v":0.1257056552389586},{"$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":0.12702731712247434},{"$f":"('MOD-Berechnungen'!AE13+'MOD-Berechnungen'!AE254)*'MOD-Berechnungen'!AE19/100+('MOD-Berechnungen'!AE14+'MOD-Berechnungen'!AE264)*'MOD-Berechnungen'!AE20/100+'MOD-Berechnungen'!AE15*'MOD-Berechnungen'!AE21/100","v":0.12834840331938507},null,"v2.1.4"]
[63,null,null,null,"Strompreis (Future)",{"$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},{"$f":"'MOD-Berechnungen'!Q181/10","v":4.0739999999999998},{"$f":"'MOD-Berechnungen'!R181/10","v":7.8400000000000007},{"$f":"'MOD-Berechnungen'!S181/10","v":8.7519999999999989},{"$f":"'MOD-Berechnungen'!T181/10","v":7.2530000000000001},{"$f":"'MOD-Berechnungen'!U181/10","v":7.1599999999999993},{"$f":"'MOD-Berechnungen'!V181/10","v":7.0620000000000003},{"$f":"'MOD-Berechnungen'!W181/10","v":7.035000000000001},{"$f":"'MOD-Berechnungen'!X181/10","v":6.9610000000000003},{"$f":"'MOD-Berechnungen'!Y181/10","v":6.8930000000000007},{"$f":"'MOD-Berechnungen'!Z181/10","v":6.8579999999999997},{"$f":"'MOD-Berechnungen'!AA181/10","v":6.8170000000000002},{"$f":"'MOD-Berechnungen'!AB181/10","v":6.7377500000000001},{"$f":"'MOD-Berechnungen'!AC181/10","v":6.658500000000001},{"$f":"'MOD-Berechnungen'!AD181/10","v":6.57925},{"$f":"'MOD-Berechnungen'!AE181/10","v":6.5},null,"v2.1.16"]
[64,null,null,null,"Summe Strompreis + Umlage",{"$f":"F63+F52","v":7.4120479999999995},8.6039089999999998,9.1140000000000008,10.391999999999999,10.385,9.7365706877643845,9.464268639723894,9.5352264368703565,{"$f":"N63+N52","v":10.00080483632372},{"$f":"O63+O52","v":11.034581826229905},11.692116313820181,10.577615363716919,11.563082772147341,10.97923443639672,11.250717348887195,10.692756736346251,10.407660840872651,9.7827292039835285,9.3241891682261588,8.8900413628901465,8.3840557430647475,7.7443233512101965,7.1887349112794388,6.9259949342309861,6.8419839443798365,6.8433696944558342]
[65,null,null,null,"Umlage privilegierter Letztverbrauch [ct/kWh]",{"$f":"IF(F89>0,F61/F89*100,0)","v":4.9989800764796158E-2},4.9990085901745564E-2,5.0001590567365077E-2,3.3995000948890464E-2,0.13001254107481827,0.43125299107473047,0.47346866738737492,0.39147943922324169,0.40690666517638763,0.36712782552459544,0.38282786662893387,0.37248612108402962,0.22007879841189015,0.1316562398802277,0.23631299231792693,0.20882824938328412,0.19776864034862443,0.16242371673761505,0.13969279341679511,0.11804907127278702,9.020817822149739E-2,5.4815920398116398E-2,2.6658611545997593E-2,1.5812155493085817E-2,1.5530723951050134E-2,2.0297262884465157E-2]
[66,null,null,null,"Umlage Eigenverbrauch [ct/kWh]",{"$f":"F62*F90/100","v":0},0,0,0,0,5.854136932987768E-4,1.8852721831826521E-3,1.0804901280122412E-2,1.4583188073286832E-2,3.0211868860009018E-2,4.0587414086677188E-2,4.6711929238572099E-2,6.1719908126301799E-2,6.39039914374534E-2,6.8482472436662001E-2,7.3144294689524686E-2,7.7841161598149577E-2,7.982582307750738E-2,8.0859050341680339E-2,8.1737110459934662E-2,8.2425538201379253E-2,8.3109491862724122E-2,8.3787941120848017E-2,8.4766410064830724E-2,8.5851047137419575E-2,8.7074181312661966E-2]
[67,null,null,null,"Kontostand",{"$f":"'MOD-Berechnungen'!F382","v":0},{"$f":"'MOD-Berechnungen'!G382","v":-1.11629894236},{"$f":"'MOD-Berechnungen'!H382","v":-0.71124112144000007},{"$f":"'MOD-Berechnungen'!I382","v":-2.5889139132900003},{"$f":"'MOD-Berechnungen'!J382","v":-2.1969250054800002},{"$f":"'MOD-Berechnungen'!K382","v":1.38074493721},{"$f":"'MOD-Berechnungen'!L382","v":2.5211899999999998},{"$f":"'MOD-Berechnungen'!M382","v":1.9478101488699999},{"$f":"'MOD-Berechnungen'!N382","v":3.3292301430700002},{"$f":"'MOD-Berechnungen'!O382","v":3.6518353547200002},{"$f":"'MOD-Berechnungen'!P382","v":2.19040541733},{"$f":"'MOD-Berechnungen'!Q382","v":-4.0803942770500008},{"$f":"'MOD-Berechnungen'!R382","v":4.5469536436400002},{"$f":"'MOD-Berechnungen'!S382","v":5.9271580274705027},{"$f":"'MOD-Berechnungen'!T382","v":0.95430437784443045},{"$f":"'MOD-Berechnungen'!U382","v":1.1129456502224246},{"$f":"'MOD-Berechnungen'!V382","v":1.1199774027065672},{"$f":"'MOD-Berechnungen'!W382","v":1.0517063424533397},{"$f":"'MOD-Berechnungen'!X382","v":0.96581973162824397},{"$f":"'MOD-Berechnungen'!Y382","v":0.91099733785289949},{"$f":"'MOD-Berechnungen'!Z382","v":0.85278811952497868},{"$f":"'MOD-Berechnungen'!AA382","v":0.75983435492289253},{"$f":"'MOD-Berechnungen'!AB382","v":0.6203188471730563},{"$f":"'MOD-Berechnungen'!AC382","v":0.49600764038065392},{"$f":"'MOD-Berechnungen'!AD382","v":0.44296174772581765},{"$f":"'MOD-Berechnungen'!AE382","v":0.44188094067101513}]
[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$26","v":2.4251268658849647},{"$f":"G52/'MOD-Berechnungen'!G$26","v":4.0960531508444449},{"$f":"H52/'MOD-Berechnungen'!H$26","v":4.0862697655483107},{"$f":"I52/'MOD-Berechnungen'!I$26","v":5.9202472601832774},{"$f":"J52/'MOD-Berechnungen'!J$26","v":6.9313202827783655},{"$f":"K52/'MOD-Berechnungen'!K$26","v":6.8189932459714511},{"$f":"L52/'MOD-Berechnungen'!L$26","v":6.9705957361134576},{"$f":"M52/'MOD-Berechnungen'!M$26","v":7.4331288736835921},{"$f":"N52/'MOD-Berechnungen'!N$26","v":7.2150370302530984},{"$f":"O52/'MOD-Berechnungen'!O$26","v":6.724714581126821},{"$f":"P52/'MOD-Berechnungen'!P$26","v":7.0584132122247789},{"$f":"Q52/'MOD-Berechnungen'!Q$26","v":6.6011695941726733},{"$f":"R52/'MOD-Berechnungen'!R$26","v":3.7230827721473405},{"$f":"S52/'MOD-Berechnungen'!S$26","v":2.1943196417701674},{"$f":"T52/'MOD-Berechnungen'!T$26","v":3.880431312467854},{"$f":"U52/'MOD-Berechnungen'!U$26","v":3.3784353017210029},{"$f":"V52/'MOD-Berechnungen'!V$26","v":3.1522288841580344},{"$f":"W52/'MOD-Berechnungen'!W$26","v":2.5506080050163296},{"$f":"X52/'MOD-Berechnungen'!X$26","v":2.1612362032440382},{"$f":"Y52/'MOD-Berechnungen'!Y$26","v":1.7993877700161913},{"$f":"Z52/'MOD-Berechnungen'!Z$26","v":1.3546966586589582},{"$f":"AA52/'MOD-Berechnungen'!AA$26","v":0.81102980712285822},{"$f":"AB52/'MOD-Berechnungen'!AB$26","v":0.38859892005062924},{"$f":"AC52/'MOD-Berechnungen'!AC$26","v":0.22708533938770503},{"$f":"AD52/'MOD-Berechnungen'!AD$26","v":0.21974736638426007},{"$f":"AE52/'MOD-Berechnungen'!AE$26","v":0.2829459049289903},"v2.1.15","v2.1.15"]
[71,null,null,null,"Förderung Wasser",{"$f":"F53/'MOD-Berechnungen'!F$26","v":0.14440409852582661},{"$f":"G53/'MOD-Berechnungen'!G$26","v":6.6863202309191364E-2},{"$f":"H53/'MOD-Berechnungen'!H$26","v":0.16616791627321584},{"$f":"I53/'MOD-Berechnungen'!I$26","v":0.21867520524546724},{"$f":"J53/'MOD-Berechnungen'!J$26","v":0.31620758930242615},{"$f":"K53/'MOD-Berechnungen'!K$26","v":0.37445993616482603},{"$f":"L53/'MOD-Berechnungen'!L$26","v":0.42571564619299102},{"$f":"M53/'MOD-Berechnungen'!M$26","v":0.45945878068205082},{"$f":"N53/'MOD-Berechnungen'!N$26","v":0.35781363566425889},{"$f":"O53/'MOD-Berechnungen'!O$26","v":0.32123055796573957},{"$f":"P53/'MOD-Berechnungen'!P$26","v":0.27766829815360639},{"$f":"Q53/'MOD-Berechnungen'!Q$26","v":0.33707458935219992},{"$f":"R53/'MOD-Berechnungen'!R$26","v":0.15405119179999999},{"$f":"S53/'MOD-Berechnungen'!S$26","v":7.1774273798425242E-2},{"$f":"T53/'MOD-Berechnungen'!T$26","v":0.18722976561265695},{"$f":"U53/'MOD-Berechnungen'!U$26","v":0.19284299844216485},{"$f":"V53/'MOD-Berechnungen'!V$26","v":0.19868134098542942},{"$f":"W53/'MOD-Berechnungen'!W$26","v":0.19903275816396393},{"$f":"X53/'MOD-Berechnungen'!X$26","v":0.20282396442517314},{"$f":"Y53/'MOD-Berechnungen'!Y$26","v":0.20605424836009348},{"$f":"Z53/'MOD-Berechnungen'!Z$26","v":0.19169979997112355},{"$f":"AA53/'MOD-Berechnungen'!AA$26","v":0.18856232208549845},{"$f":"AB53/'MOD-Berechnungen'!AB$26","v":0.1823635204805702},{"$f":"AC53/'MOD-Berechnungen'!AC$26","v":0.17765168367692477},{"$f":"AD53/'MOD-Berechnungen'!AD$26","v":0.17442641186353847},{"$f":"AE53/'MOD-Berechnungen'!AE$26","v":0.17483209816039483},"v2.1.15","v2.1.15"]
[72,null,null,null,"Förderung Gase",{"$f":"F54/'MOD-Berechnungen'!F$26","v":3.6825935545483177E-2},{"$f":"G54/'MOD-Berechnungen'!G$26","v":4.5985386455251282E-3},{"$f":"H54/'MOD-Berechnungen'!H$26","v":1.4103509026820817E-2},{"$f":"I54/'MOD-Berechnungen'!I$26","v":3.8606936929684484E-2},{"$f":"J54/'MOD-Berechnungen'!J$26","v":3.4309639292571366E-2},{"$f":"K54/'MOD-Berechnungen'!K$26","v":6.3974321880001073E-2},{"$f":"L54/'MOD-Berechnungen'!L$26","v":6.9025104655920211E-2},{"$f":"M54/'MOD-Berechnungen'!M$26","v":6.3972274952208252E-2},{"$f":"N54/'MOD-Berechnungen'!N$26","v":5.2885492871641536E-2},{"$f":"O54/'MOD-Berechnungen'!O$26","v":3.8778383228662769E-2},{"$f":"P54/'MOD-Berechnungen'!P$26","v":2.4353623431517792E-2},{"$f":"Q54/'MOD-Berechnungen'!Q$26","v":3.0718351038899996E-2},{"$f":"R54/'MOD-Berechnungen'!R$26","v":5.5437765999999944E-3},{"$f":"S54/'MOD-Berechnungen'!S$26","v":0},{"$f":"T54/'MOD-Berechnungen'!T$26","v":1.2200235766892859E-3},{"$f":"U54/'MOD-Berechnungen'!U$26","v":1.8157146636655777E-3},{"$f":"V54/'MOD-Berechnungen'!V$26","v":1.8084067862763988E-3},{"$f":"W54/'MOD-Berechnungen'!W$26","v":1.7256284499159206E-3},{"$f":"X54/'MOD-Berechnungen'!X$26","v":1.7312507036541115E-3},{"$f":"Y54/'MOD-Berechnungen'!Y$26","v":1.7315055995315511E-3},{"$f":"Z54/'MOD-Berechnungen'!Z$26","v":1.4845672464590086E-3},{"$f":"AA54/'MOD-Berechnungen'!AA$26","v":1.2966068163011003E-3},{"$f":"AB54/'MOD-Berechnungen'!AB$26","v":1.403680281113125E-3},{"$f":"AC54/'MOD-Berechnungen'!AC$26","v":1.3353121683476502E-3},{"$f":"AD54/'MOD-Berechnungen'!AD$26","v":1.2906037082952974E-3},{"$f":"AE54/'MOD-Berechnungen'!AE$26","v":1.231001740417537E-3},"v2.1.15","v2.1.15"]
[73,null,null,null,"Förderung Biomasse",{"$f":"F55/'MOD-Berechnungen'!F$26","v":3.0114298662414996},{"$f":"G55/'MOD-Berechnungen'!G$26","v":3.499715848788576},{"$f":"H55/'MOD-Berechnungen'!H$26","v":3.9279612775890831},{"$f":"I55/'MOD-Berechnungen'!I$26","v":4.884715250907095},{"$f":"J55/'MOD-Berechnungen'!J$26","v":5.5449363342649134},{"$f":"K55/'MOD-Berechnungen'!K$26","v":6.3908861666282801},{"$f":"L55/'MOD-Berechnungen'!L$26","v":6.8935204779164989},{"$f":"M55/'MOD-Berechnungen'!M$26","v":7.1428366931976406},{"$f":"N55/'MOD-Berechnungen'!N$26","v":7.05576213814724},{"$f":"O55/'MOD-Berechnungen'!O$26","v":6.6981709706607706},{"$f":"P55/'MOD-Berechnungen'!P$26","v":6.4011566208791324},{"$f":"Q55/'MOD-Berechnungen'!Q$26","v":6.592877942897398},{"$f":"R55/'MOD-Berechnungen'!R$26","v":4.9186771040000004},{"$f":"S55/'MOD-Berechnungen'!S$26","v":4.3565169507552319},{"$f":"T55/'MOD-Berechnungen'!T$26","v":4.9616711790518675},{"$f":"U55/'MOD-Berechnungen'!U$26","v":4.7826174834325546},{"$f":"V55/'MOD-Berechnungen'!V$26","v":4.3704273049136031},{"$f":"W55/'MOD-Berechnungen'!W$26","v":3.8288468373116942},{"$f":"X55/'MOD-Berechnungen'!X$26","v":3.4108315983057249},{"$f":"Y55/'MOD-Berechnungen'!Y$26","v":3.2022112365320416},{"$f":"Z55/'MOD-Berechnungen'!Z$26","v":2.9074248814766412},{"$f":"AA55/'MOD-Berechnungen'!AA$26","v":2.4597445676114056},{"$f":"AB55/'MOD-Berechnungen'!AB$26","v":1.733265206935209},{"$f":"AC55/'MOD-Berechnungen'!AC$26","v":1.5491927825598266},{"$f":"AD55/'MOD-Berechnungen'!AD$26","v":1.4171481750856039},{"$f":"AE55/'MOD-Berechnungen'!AE$26","v":1.322582320507742},"v2.1.15","v2.1.15"]
[74,null,null,null,"Förderung Geothermie",{"$f":"F56/'MOD-Berechnungen'!F$26","v":4.1093078362561533E-3},{"$f":"G56/'MOD-Berechnungen'!G$26","v":1.1562031557022191E-2},{"$f":"H56/'MOD-Berechnungen'!H$26","v":2.0257855164592546E-2},{"$f":"I56/'MOD-Berechnungen'!I$26","v":1.5921476507745631E-2},{"$f":"J56/'MOD-Berechnungen'!J$26","v":2.924314457861206E-2},{"$f":"K56/'MOD-Berechnungen'!K$26","v":3.6877424461943316E-2},{"$f":"L56/'MOD-Berechnungen'!L$26","v":4.2173979156715904E-2},{"$f":"M56/'MOD-Berechnungen'!M$26","v":4.5311384295359865E-2},{"$f":"N56/'MOD-Berechnungen'!N$26","v":4.6001767040451773E-2},{"$f":"O56/'MOD-Berechnungen'!O$26","v":5.0403522273094033E-2},{"$f":"P56/'MOD-Berechnungen'!P$26","v":3.6092099961203994E-2},{"$f":"Q56/'MOD-Berechnungen'!Q$26","v":4.6417794965499991E-2},{"$f":"R56/'MOD-Berechnungen'!R$26","v":6.4352222000000014E-2},{"$f":"S56/'MOD-Berechnungen'!S$26","v":7.2699160590981346E-2},{"$f":"T56/'MOD-Berechnungen'!T$26","v":9.8602346519025191E-2},{"$f":"U56/'MOD-Berechnungen'!U$26","v":0.11707067744365172},{"$f":"V56/'MOD-Berechnungen'!V$26","v":0.13534913466083207},{"$f":"W56/'MOD-Berechnungen'!W$26","v":0.1450794840956908},{"$f":"X56/'MOD-Berechnungen'!X$26","v":0.14740887774926342},{"$f":"Y56/'MOD-Berechnungen'!Y$26","v":0.14929704689804277},{"$f":"Z56/'MOD-Berechnungen'!Z$26","v":0.14911124861358638},{"$f":"AA56/'MOD-Berechnungen'!AA$26","v":0.15002751723836036},{"$f":"AB56/'MOD-Berechnungen'!AB$26","v":0.15111196667646348},{"$f":"AC56/'MOD-Berechnungen'!AC$26","v":0.14248758110759999},{"$f":"AD56/'MOD-Berechnungen'!AD$26","v":0.13330346218543043},{"$f":"AE56/'MOD-Berechnungen'!AE$26","v":0.13138265154207257},"v2.1.15","v2.1.15"]
[75,null,null,null,"Förderung Wind Onshore",{"$f":"F57/'MOD-Berechnungen'!F$26","v":2.4513378585604295},{"$f":"G57/'MOD-Berechnungen'!G$26","v":2.7626565925587476},{"$f":"H57/'MOD-Berechnungen'!H$26","v":2.1896048745852328},{"$f":"I57/'MOD-Berechnungen'!I$26","v":3.2099002167682058},{"$f":"J57/'MOD-Berechnungen'!J$26","v":4.4060956777471194},{"$f":"K57/'MOD-Berechnungen'!K$26","v":4.5603913751442349},{"$f":"L57/'MOD-Berechnungen'!L$26","v":5.3247645170876092},{"$f":"M57/'MOD-Berechnungen'!M$26","v":5.7217617543571331},{"$f":"N57/'MOD-Berechnungen'!N$26","v":5.9364406732089083},{"$f":"O57/'MOD-Berechnungen'!O$26","v":5.9214918322358043},{"$f":"P57/'MOD-Berechnungen'!P$26","v":5.0272570467401794},{"$f":"Q57/'MOD-Berechnungen'!Q$26","v":5.7764749139148295},{"$f":"R57/'MOD-Berechnungen'!R$26","v":2.5635095979447229},{"$f":"S57/'MOD-Berechnungen'!S$26","v":0.97453592067161288},{"$f":"T57/'MOD-Berechnungen'!T$26","v":1.7102737925440878},{"$f":"U57/'MOD-Berechnungen'!U$26","v":2.0084655598689567},{"$f":"V57/'MOD-Berechnungen'!V$26","v":1.8304287024618449},{"$f":"W57/'MOD-Berechnungen'!W$26","v":1.914325042299019},{"$f":"X57/'MOD-Berechnungen'!X$26","v":1.8800337156181606},{"$f":"Y57/'MOD-Berechnungen'!Y$26","v":1.93526509051443},{"$f":"Z57/'MOD-Berechnungen'!Z$26","v":1.9454802206198523},{"$f":"AA57/'MOD-Berechnungen'!AA$26","v":1.9250256125690648},{"$f":"AB57/'MOD-Berechnungen'!AB$26","v":1.878834650505977},{"$f":"AC57/'MOD-Berechnungen'!AC$26","v":1.7384725258381706},{"$f":"AD57/'MOD-Berechnungen'!AD$26","v":1.9222025543429717},{"$f":"AE57/'MOD-Berechnungen'!AE$26","v":2.3133171168931268},"v2.1.15","v2.1.15"]
[76,null,null,null,"Förderung Wind Offshore",{"$f":"F58/'MOD-Berechnungen'!F$26","v":8.1823051828375987E-2},{"$f":"G58/'MOD-Berechnungen'!G$26","v":0.14423820209820809},{"$f":"H58/'MOD-Berechnungen'!H$26","v":0.15987641528754054},{"$f":"I58/'MOD-Berechnungen'!I$26","v":0.38641395416414226},{"$f":"J58/'MOD-Berechnungen'!J$26","v":1.2577938501427963},{"$f":"K58/'MOD-Berechnungen'!K$26","v":1.8480040482368028},{"$f":"L58/'MOD-Berechnungen'!L$26","v":2.5862812877890491},{"$f":"M58/'MOD-Berechnungen'!M$26","v":3.4098973619595907},{"$f":"N58/'MOD-Berechnungen'!N$26","v":3.781725567261665},{"$f":"O58/'MOD-Berechnungen'!O$26","v":4.1906092950408826},{"$f":"P58/'MOD-Berechnungen'!P$26","v":4.5560214331613089},{"$f":"Q58/'MOD-Berechnungen'!Q$26","v":4.64410925447},{"$f":"R58/'MOD-Berechnungen'!R$26","v":3.6909425960000002},{"$f":"S58/'MOD-Berechnungen'!S$26","v":2.1348495790489181},{"$f":"T58/'MOD-Berechnungen'!T$26","v":2.174387530164688},{"$f":"U58/'MOD-Berechnungen'!U$26","v":1.9713100972081268},{"$f":"V58/'MOD-Berechnungen'!V$26","v":1.4124337450720261},{"$f":"W58/'MOD-Berechnungen'!W$26","v":0.53976676621769804},{"$f":"X58/'MOD-Berechnungen'!X$26","v":0.30969469756350598},{"$f":"Y58/'MOD-Berechnungen'!Y$26","v":0},{"$f":"Z58/'MOD-Berechnungen'!Z$26","v":4.5007748477178207E-2},{"$f":"AA58/'MOD-Berechnungen'!AA$26","v":0.17495277263914361},{"$f":"AB58/'MOD-Berechnungen'!AB$26","v":0.35133761983815343},{"$f":"AC58/'MOD-Berechnungen'!AC$26","v":0.52943825907002817},{"$f":"AD58/'MOD-Berechnungen'!AD$26","v":0.44722137581708377},{"$f":"AE58/'MOD-Berechnungen'!AE$26","v":0.53131779048858663},"v2.1.15","v2.1.15"]
[77,null,null,null,"Förderung Solar",{"$f":"F59/'MOD-Berechnungen'!F$26","v":3.9670546349749856},{"$f":"G59/'MOD-Berechnungen'!G$26","v":7.936199767484319},{"$f":"H59/'MOD-Berechnungen'!H$26","v":8.4545715281138065},{"$f":"I59/'MOD-Berechnungen'!I$26","v":9.7379949301273534},{"$f":"J59/'MOD-Berechnungen'!J$26","v":10.344804147311823},{"$f":"K59/'MOD-Berechnungen'!K$26","v":10.908312171380457},{"$f":"L59/'MOD-Berechnungen'!L$26","v":10.64043066789209},{"$f":"M59/'MOD-Berechnungen'!M$26","v":10.178466431984999},{"$f":"N59/'MOD-Berechnungen'!N$26","v":10.229662199843142},{"$f":"O59/'MOD-Berechnungen'!O$26","v":9.3951882382166083},{"$f":"P59/'MOD-Berechnungen'!P$26","v":9.3729576414722562},{"$f":"Q59/'MOD-Berechnungen'!Q$26","v":9.7227153512400708},{"$f":"R59/'MOD-Berechnungen'!R$26","v":8.7942608065317263},{"$f":"S59/'MOD-Berechnungen'!S$26","v":8.3026153496130561},{"$f":"T59/'MOD-Berechnungen'!T$26","v":9.1152296763065053},{"$f":"U59/'MOD-Berechnungen'!U$26","v":9.0090079575427637},{"$f":"V59/'MOD-Berechnungen'!V$26","v":8.7835483845549618},{"$f":"W59/'MOD-Berechnungen'!W$26","v":8.5089909114186764},{"$f":"X59/'MOD-Berechnungen'!X$26","v":8.1121083435064847},{"$f":"Y59/'MOD-Berechnungen'!Y$26","v":7.4839972949292859},{"$f":"Z59/'MOD-Berechnungen'!Z$26","v":6.1599863448087584},{"$f":"AA59/'MOD-Berechnungen'!AA$26","v":4.28128532279199},{"$f":"AB59/'MOD-Berechnungen'!AB$26","v":2.930204375588878},{"$f":"AC59/'MOD-Berechnungen'!AC$26","v":2.2266819765091133},{"$f":"AD59/'MOD-Berechnungen'!AD$26","v":2.1546215729582894},{"$f":"AE59/'MOD-Berechnungen'!AE$26","v":2.0652631228018543},"v2.1.15","v2.1.15"]
[78,null,null,null,"Belastung nichtprivilegierter Letztverbrauch",{"$f":"F60/'MOD-Berechnungen'!F$26","v":9.7149369683918749},{"$f":"G60/'MOD-Berechnungen'!G$26","v":15.694016681506996},{"$f":"H60/'MOD-Berechnungen'!H$26","v":15.793773520468061},{"$f":"I60/'MOD-Berechnungen'!I$26","v":22.689854457020356},{"$f":"J60/'MOD-Berechnungen'!J$26","v":25.66393746201684},{"$f":"K60/'MOD-Berechnungen'!K$26","v":23.915964326096386},{"$f":"L60/'MOD-Berechnungen'!L$26","v":24.805626157837704},{"$f":"M60/'MOD-Berechnungen'!M$26","v":25.477205467839184},{"$f":"N60/'MOD-Berechnungen'!N$26","v":24.78350176341317},{"$f":"O60/'MOD-Berechnungen'!O$26","v":23.151006649172945},{"$f":"P60/'MOD-Berechnungen'!P$26","v":24.286085947929855},{"$f":"Q60/'MOD-Berechnungen'!Q$26","v":21.891440767043449},{"$f":"R60/'MOD-Berechnungen'!R$26","v":12.434418620167067},{"$f":"S60/'MOD-Berechnungen'!S$26","v":7.3471138550744319},{"$f":"T60/'MOD-Berechnungen'!T$26","v":12.818594117797728},{"$f":"U60/'MOD-Berechnungen'!U$26","v":11.02966480192114},{"$f":"V60/'MOD-Berechnungen'!V$26","v":10.207466411899391},{"$f":"W60/'MOD-Berechnungen'!W$26","v":8.8095805264292526},{"$f":"X60/'MOD-Berechnungen'!X$26","v":7.9360577093497602},{"$f":"Y60/'MOD-Berechnungen'!Y$26","v":7.0022168003276857},{"$f":"Z60/'MOD-Berechnungen'!Z$26","v":5.5711741325667843},{"$f":"AA60/'MOD-Berechnungen'!AA$26","v":3.5146601361906167},{"$f":"AB60/'MOD-Berechnungen'!AB$26","v":1.7699580535591732},{"$f":"AC60/'MOD-Berechnungen'!AC$26","v":1.0839862914237699},{"$f":"AD60/'MOD-Berechnungen'!AD$26","v":1.0968586236021427},{"$f":"AE60/'MOD-Berechnungen'!AE$26","v":1.4736896654823346},"v2.1.15","v2.1.15"]
[79,null,null,null,"Belastung privilegierter Letztverbrauch",{"$f":"F61/'MOD-Berechnungen'!F$26","v":4.0204831454453957E-2},{"$f":"G61/'MOD-Berechnungen'!G$26","v":4.3348048063566347E-2},{"$f":"H61/'MOD-Berechnungen'!H$26","v":4.8194628981231835E-2},{"$f":"I61/'MOD-Berechnungen'!I$26","v":3.6699314249972741E-2},{"$f":"J61/'MOD-Berechnungen'!J$26","v":0.15383670752011841},{"$f":"K61/'MOD-Berechnungen'!K$26","v":0.52548971032364156},{"$f":"L61/'MOD-Berechnungen'!L$26","v":0.54101093804569467},{"$f":"M61/'MOD-Berechnungen'!M$26","v":0.4841738538783476},{"$f":"N61/'MOD-Berechnungen'!N$26","v":0.49671337520805003},{"$f":"O61/'MOD-Berechnungen'!O$26","v":0.43902601215450487},{"$f":"P61/'MOD-Berechnungen'!P$26","v":0.46449941785910626},{"$f":"Q61/'MOD-Berechnungen'!Q$26","v":0.42620215836249692},{"$f":"R61/'MOD-Berechnungen'!R$26","v":0.26105747067618412},{"$f":"S61/'MOD-Berechnungen'!S$26","v":0.15122956657769213},{"$f":"T61/'MOD-Berechnungen'!T$26","v":0.27422376890104755},{"$f":"U61/'MOD-Berechnungen'!U$26","v":0.23926776298315705},{"$f":"V61/'MOD-Berechnungen'!V$26","v":0.22559517210580932},{"$f":"W61/'MOD-Berechnungen'!W$26","v":0.18253904554897366},{"$f":"X61/'MOD-Berechnungen'!X$26","v":0.15467292228761301},{"$f":"Y61/'MOD-Berechnungen'!Y$26","v":0.12877656051626357},{"$f":"Z61/'MOD-Berechnungen'!Z$26","v":9.6951407112990232E-2},{"$f":"AA61/'MOD-Berechnungen'!AA$26","v":5.8042869234634482E-2},{"$f":"AB61/'MOD-Berechnungen'!AB$26","v":2.7810810531408822E-2},{"$f":"AC61/'MOD-Berechnungen'!AC$26","v":1.6251788212250609E-2},{"$f":"AD61/'MOD-Berechnungen'!AD$26","v":1.5726632411877276E-2},{"$f":"AE61/'MOD-Berechnungen'!AE$26","v":2.024955435180557E-2},"v2.1.15","v2.1.15"]
[80,null,null,null,"Belastung Eigenverbrauch",{"$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$26","v":1.0851338681326364E-3},{"$f":"L62/'MOD-Berechnungen'!L$26","v":3.9995951519082281E-3},{"$f":"M62/'MOD-Berechnungen'!M$26","v":1.8009193275893957E-2},{"$f":"N62/'MOD-Berechnungen'!N$26","v":2.3357664145250655E-2},{"$f":"O62/'MOD-Berechnungen'!O$26","v":4.0634519397035183E-2},{"$f":"P62/'MOD-Berechnungen'!P$26","v":5.415762329386177E-2},{"$f":"Q62/'MOD-Berechnungen'!Q$26","v":6.3926736882310931E-2},{"$f":"R62/'MOD-Berechnungen'!R$26","v":9.4375536482462941E-2},{"$f":"S62/'MOD-Berechnungen'!S$26","v":9.7937067497830169E-2},{"$f":"T62/'MOD-Berechnungen'!T$26","v":0.10178031170655658},{"$f":"U62/'MOD-Berechnungen'!U$26","v":0.10547625217973897},{"$f":"V62/'MOD-Berechnungen'!V$26","v":0.10895544441725867},{"$f":"W62/'MOD-Berechnungen'!W$26","v":0.10947063048027547},{"$f":"X62/'MOD-Berechnungen'!X$26","v":0.10902098041181206},{"$f":"Y62/'MOD-Berechnungen'!Y$26","v":0.10856737447104156},{"$f":"Z62/'MOD-Berechnungen'!Z$26","v":0.10810992932659062},{"$f":"AA62/'MOD-Berechnungen'!AA$26","v":0.10764876051773664},{"$f":"AB62/'MOD-Berechnungen'!AB$26","v":0.10718398244080433},{"$f":"AC62/'MOD-Berechnungen'!AC$26","v":0.10671570833652887},{"$f":"AD62/'MOD-Berechnungen'!AD$26","v":0.10624405027835525},{"$f":"AE62/'MOD-Berechnungen'!AE$26","v":0.10576255187851333},"v2.1.15","v2.1.15"]
[81,null,null,null,"Strompreis (Future)",{"$f":"F63/'MOD-Berechnungen'!F$26","v":6.3560928390632148},{"$f":"G63/'MOD-Berechnungen'!G$26","v":5.8875356789087769},{"$f":"H63/'MOD-Berechnungen'!H$26","v":6.2818434424715388},{"$f":"I63/'MOD-Berechnungen'!I$26","v":5.7385000446915795},{"$f":"J63/'MOD-Berechnungen'!J$26","v":4.6042183609160787},{"$f":"K63/'MOD-Berechnungen'!K$26","v":3.9424702526901454},{"$f":"L63/'MOD-Berechnungen'!L$26","v":3.4378603226952973},{"$f":"M63/'MOD-Berechnungen'!M$26","v":2.8983911712066663},{"$f":"N63/'MOD-Berechnungen'!N$26","v":3.429343353699899},{"$f":"O63/'MOD-Berechnungen'!O$26","v":4.8578134058999991},{"$f":"P63/'MOD-Berechnungen'!P$26","v":5.1532422899999988},{"$f":"Q63/'MOD-Berechnungen'!Q$26","v":4.1351099999999992},{"$f":"R63/'MOD-Berechnungen'!R$26","v":7.8400000000000007},{"$f":"S63/'MOD-Berechnungen'!S$26","v":8.622660098522168},{"$f":"T63/'MOD-Berechnungen'!T$26","v":7.04020966293771},{"$f":"U63/'MOD-Berechnungen'!U$26","v":6.8472296751857398},{"$f":"V63/'MOD-Berechnungen'!V$26","v":6.6537050342848483},{"$f":"W63/'MOD-Berechnungen'!W$26","v":6.5303113892286779},{"$f":"X63/'MOD-Berechnungen'!X$26","v":6.3661282021169079},{"$f":"Y63/'MOD-Berechnungen'!Y$26","v":6.2107776680056093},{"$f":"Z63/'MOD-Berechnungen'!Z$26","v":6.0879228870271715},{"$f":"AA63/'MOD-Berechnungen'!AA$26","v":5.9620953014298843},{"$f":"AB63/'MOD-Berechnungen'!AB$26","v":5.8056983905361497},{"$f":"AC63/'MOD-Berechnungen'!AC$26","v":5.6526219334208552},{"$f":"AD63/'MOD-Berechnungen'!AD$26","v":5.5028019455052872},{"$f":"AE63/'MOD-Berechnungen'!AE$26","v":5.3561756081971206},"v2.1.15","v2.1.15"]
[82,null,null,null,"Summe Strompreis + Umlage",{"$f":"F64/'MOD-Berechnungen'!F$26","v":8.7812197049481799},{"$f":"G64/'MOD-Berechnungen'!G$26","v":9.9835888297532218},{"$f":"H64/'MOD-Berechnungen'!H$26","v":10.368113208019849},{"$f":"I64/'MOD-Berechnungen'!I$26","v":11.658747304874858},{"$f":"J64/'MOD-Berechnungen'!J$26","v":11.535538643694444},{"$f":"K64/'MOD-Berechnungen'!K$26","v":10.761463498661596},{"$f":"L64/'MOD-Berechnungen'!L$26","v":10.408456058808754},{"$f":"M64/'MOD-Berechnungen'!M$26","v":10.331520044890258},{"$f":"N64/'MOD-Berechnungen'!N$26","v":10.644380383952997},{"$f":"O64/'MOD-Berechnungen'!O$26","v":11.58252798702682},{"$f":"P64/'MOD-Berechnungen'!P$26","v":12.211655502224778},{"$f":"Q64/'MOD-Berechnungen'!Q$26","v":10.736279594172672},{"$f":"R64/'MOD-Berechnungen'!R$26","v":11.563082772147341},{"$f":"S64/'MOD-Berechnungen'!S$26","v":10.816979740292336},{"$f":"T64/'MOD-Berechnungen'!T$26","v":10.920640975405565},{"$f":"U64/'MOD-Berechnungen'!U$26","v":10.225664976906742},{"$f":"V64/'MOD-Berechnungen'!V$26","v":9.8059339184428822},{"$f":"W64/'MOD-Berechnungen'!W$26","v":9.0809193942450079},{"$f":"X64/'MOD-Berechnungen'!X$26","v":8.5273644053609452},{"$f":"Y64/'MOD-Berechnungen'!Y$26","v":8.0101654380218008},{"$f":"Z64/'MOD-Berechnungen'!Z$26","v":7.4426195456861297},{"$f":"AA64/'MOD-Berechnungen'!AA$26","v":6.7731251085527422},{"$f":"AB64/'MOD-Berechnungen'!AB$26","v":6.1942973105867782},{"$f":"AC64/'MOD-Berechnungen'!AC$26","v":5.8797072728085604},{"$f":"AD64/'MOD-Berechnungen'!AD$26","v":5.722549311889547},{"$f":"AE64/'MOD-Berechnungen'!AE$26","v":5.6391215131261108},"v2.1.15","v2.1.15"]
[83,null,null,null,"Umlage privilegierter Letztverbrauch [ct/kWh]",{"$f":"F65/'MOD-Berechnungen'!F$26","v":5.9224039499239836E-2},{"$f":"G65/'MOD-Berechnungen'!G$26","v":5.8006246138478573E-2},{"$f":"H65/'MOD-Berechnungen'!H$26","v":5.6881956504662996E-2},{"$f":"I65/'MOD-Berechnungen'!I$26","v":3.8138868908015294E-2},{"$f":"J65/'MOD-Berechnungen'!J$26","v":0.14441643637298773},{"$f":"K65/'MOD-Berechnungen'!K$26","v":0.47664762789340442},{"$f":"L65/'MOD-Berechnungen'!L$26","v":0.5207035014876753},{"$f":"M65/'MOD-Berechnungen'!M$26","v":0.4241721683564787},{"$f":"N65/'MOD-Berechnungen'!N$26","v":0.43309207566692581},{"$f":"O65/'MOD-Berechnungen'!O$26","v":0.38535835620403963},{"$f":"P65/'MOD-Berechnungen'!P$26","v":0.39983882288259048},{"$f":"Q65/'MOD-Berechnungen'!Q$26","v":0.37807341290029001},{"$f":"R65/'MOD-Berechnungen'!R$26","v":0.22007879841189015},{"$f":"S65/'MOD-Berechnungen'!S$26","v":0.12971058116278592},{"$f":"T65/'MOD-Berechnungen'!T$26","v":0.22937998235135723},{"$f":"U65/'MOD-Berechnungen'!U$26","v":0.19970600365842336},{"$f":"V65/'MOD-Berechnungen'!V$26","v":0.18633449418172074},{"$f":"W65/'MOD-Berechnungen'!W$26","v":0.15077149215245203},{"$f":"X65/'MOD-Berechnungen'!X$26","v":0.12775495357034197},{"$f":"Y65/'MOD-Berechnungen'!Y$26","v":0.10636537582907706},{"$f":"Z65/'MOD-Berechnungen'!Z$26","v":8.0078803265045212E-2},{"$f":"AA65/'MOD-Berechnungen'!AA$26","v":4.7941578619504814E-2},{"$f":"AB65/'MOD-Berechnungen'!AB$26","v":2.2970852012396816E-2},{"$f":"AC65/'MOD-Berechnungen'!AC$26","v":1.3423464286983244E-2},{"$f":"AD65/'MOD-Berechnungen'!AD$26","v":1.2989702165587907E-2},{"$f":"AE65/'MOD-Berechnungen'!AE$26","v":1.6725492980759538E-2},"v2.1.15","v2.1.15"]
[84,null,null,null,"Umlage Eigenverbrauch [ct/kWh]",{"$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$26","v":6.4703562415135963E-4},{"$f":"L66/'MOD-Berechnungen'!L$26","v":2.0733533064762571E-3},{"$f":"M66/'MOD-Berechnungen'!M$26","v":1.1707226346193049E-2},{"$f":"N66/'MOD-Berechnungen'!N$26","v":1.5521650867436943E-2},{"$f":"O66/'MOD-Berechnungen'!O$26","v":3.1712104919067528E-2},{"$f":"P66/'MOD-Berechnungen'!P$26","v":4.2390915831618678E-2},{"$f":"Q66/'MOD-Berechnungen'!Q$26","v":4.7412608177150671E-2},{"$f":"R66/'MOD-Berechnungen'!R$26","v":6.1719908126301799E-2},{"$f":"S66/'MOD-Berechnungen'!S$26","v":6.295959747532355E-2},{"$f":"T66/'MOD-Berechnungen'!T$26","v":6.6473316447049929E-2},{"$f":"U66/'MOD-Berechnungen'!U$26","v":6.9949132006793882E-2},{"$f":"V66/'MOD-Berechnungen'!V$26","v":7.3340714924977096E-2},{"$f":"W66/'MOD-Berechnungen'!W$26","v":7.4099144505700043E-2},{"$f":"X66/'MOD-Berechnungen'!X$26","v":7.3949013184393328E-2},{"$f":"Y66/'MOD-Berechnungen'!Y$26","v":7.3647326315373546E-2},{"$f":"Z66/'MOD-Berechnungen'!Z$26","v":7.3170067146647602E-2},{"$f":"AA66/'MOD-Berechnungen'!AA$26","v":7.2686916669938775E-2},{"$f":"AB66/'MOD-Berechnungen'!AB$26","v":7.2197323277302508E-2},{"$f":"AC66/'MOD-Berechnungen'!AC$26","v":7.1961022565113525E-2},{"$f":"AD66/'MOD-Berechnungen'!AD$26","v":7.1804735982286511E-2},{"$f":"AE66/'MOD-Berechnungen'!AE$26","v":7.1751477853940537E-2},"v2.1.15","v2.1.15"]
[85,null,null,null,"Kontostand",{"$f":"F67/'MOD-Berechnungen'!F$26","v":0},{"$f":"G67/'MOD-Berechnungen'!G$26","v":-1.2953030595291781},{"$f":"H67/'MOD-Berechnungen'!H$26","v":-0.8091099918026019},{"$f":"I67/'MOD-Berechnungen'!I$26","v":-2.9044931783220567},{"$f":"J67/'MOD-Berechnungen'!J$26","v":-2.4403190465106572},{"$f":"K67/'MOD-Berechnungen'!K$26","v":1.5260851812455698},{"$f":"L67/'MOD-Berechnungen'!L$26","v":2.7727124334536644},{"$f":"M67/'MOD-Berechnungen'!M$26","v":2.1104731733351589},{"$f":"N67/'MOD-Berechnungen'!N$26","v":3.543474011196297},{"$f":"O67/'MOD-Berechnungen'!O$26","v":3.8331751820005171},{"$f":"P67/'MOD-Berechnungen'!P$26","v":2.287736082049058},{"$f":"Q67/'MOD-Berechnungen'!Q$26","v":-4.1416001912057503},{"$f":"R67/'MOD-Berechnungen'!R$26","v":4.5469536436400002},{"$f":"S67/'MOD-Berechnungen'!S$26","v":5.8395645590842395},{"$f":"T67/'MOD-Berechnungen'!T$26","v":0.92630675614009628},{"$f":"U67/'MOD-Berechnungen'!U$26","v":1.0643288384178597},{"$f":"V67/'MOD-Berechnungen'!V$26","v":1.0552250471076119},{"$f":"W67/'MOD-Berechnungen'!W$26","v":0.97625727167691256},{"$f":"X67/'MOD-Berechnungen'!X$26","v":0.88328289494031709},{"$f":"Y67/'MOD-Berechnungen'!Y$26","v":0.8208330076235818},{"$f":"Z67/'MOD-Berechnungen'!Z$26","v":0.75702949994764968},{"$f":"AA67/'MOD-Berechnungen'!AA$26","v":0.66454523065142801},{"$f":"AB67/'MOD-Berechnungen'!AB$26","v":0.53450842382870434},{"$f":"AC67/'MOD-Berechnungen'!AC$26","v":0.42107736985206995},{"$f":"AD67/'MOD-Berechnungen'!AD$26","v":0.37048763417867558},{"$f":"AE67/'MOD-Berechnungen'!AE$26","v":0.36412183325373693},"v2.1.15","v2.1.15"]
[86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[87,null,null,null,"Strommengen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[88,null,null,null,"Nichtprivilegierter Letztverbrauch [TWh/a]",{"$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},{"$f":"'MOD-Berechnungen'!K185","v":350.72573712000002},{"$f":"'MOD-Berechnungen'!L185","v":355.8609206000001},{"$f":"'MOD-Berechnungen'!M185","v":342.7521021199999},{"$f":"'MOD-Berechnungen'!N185","v":343.49791497249993},{"$f":"'MOD-Berechnungen'!O185","v":344.26749819460247},{"$f":"'MOD-Berechnungen'!P185","v":344.07288462324232},{"$f":"'MOD-Berechnungen'!Q185","v":331.62972795561251},{"$f":"'MOD-Berechnungen'!R185","v":333.98179361441754},{"$f":"'MOD-Berechnungen'!S185","v":334.82423049120968},{"$f":"'MOD-Berechnungen'!T185","v":330.33941553382203},{"$f":"'MOD-Berechnungen'!U185","v":326.47257729939474},{"$f":"'MOD-Berechnungen'!V185","v":323.81742528908472},{"$f":"'MOD-Berechnungen'!W185","v":345.3913933110569},{"$f":"'MOD-Berechnungen'!X185","v":367.19992462821301},{"$f":"'MOD-Berechnungen'!Y185","v":389.14440328027115},{"$f":"'MOD-Berechnungen'!Z185","v":411.24882806471254},{"$f":"'MOD-Berechnungen'!AA185","v":433.35770218593228},{"$f":"'MOD-Berechnungen'!AB185","v":455.47168616129227},{"$f":"'MOD-Berechnungen'!AC185","v":477.34754447228744},{"$f":"'MOD-Berechnungen'!AD185","v":499.14528744982846},{"$f":"'MOD-Berechnungen'!AE185","v":520.83795517456952}]
[89,null,null,null,"Privilegierter Letztverbrauch [TWh/a]",{"$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},{"$f":"'MOD-Berechnungen'!Q12","v":112.73},{"$f":"'MOD-Berechnungen'!R12","v":118.62},{"$f":"'MOD-Berechnungen'!S12","v":116.59},{"$f":"'MOD-Berechnungen'!T12","v":119.55},{"$f":"'MOD-Berechnungen'!U12","v":119.81},{"$f":"'MOD-Berechnungen'!V12","v":121.07},{"$f":"'MOD-Berechnungen'!W12","v":121.07},{"$f":"'MOD-Berechnungen'!X12","v":121.07},{"$f":"'MOD-Berechnungen'!Y12","v":121.07},{"$f":"'MOD-Berechnungen'!Z12","v":121.07},{"$f":"'MOD-Berechnungen'!AA12","v":121.07},{"$f":"'MOD-Berechnungen'!AB12","v":121.07},{"$f":"'MOD-Berechnungen'!AC12","v":121.07},{"$f":"'MOD-Berechnungen'!AD12","v":121.07},{"$f":"'MOD-Berechnungen'!AE12","v":121.07}]
[90,null,null,null,"Eigenverbrauch [TWh/a]",{"$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},{"$f":"'MOD-Berechnungen'!K13+'MOD-Berechnungen'!K14+'MOD-Berechnungen'!K15+'MOD-Berechnungen'!K254+'MOD-Berechnungen'!K264","v":59.627262880000004},{"$f":"'MOD-Berechnungen'!L13+'MOD-Berechnungen'!L14+'MOD-Berechnungen'!L15+'MOD-Berechnungen'!L254+'MOD-Berechnungen'!L264","v":51.839079399999996},{"$f":"'MOD-Berechnungen'!M13+'MOD-Berechnungen'!M14+'MOD-Berechnungen'!M15+'MOD-Berechnungen'!M254+'MOD-Berechnungen'!M264","v":65.006944879999992},{"$f":"'MOD-Berechnungen'!N13+'MOD-Berechnungen'!N14+'MOD-Berechnungen'!N15+'MOD-Berechnungen'!N254+'MOD-Berechnungen'!N264","v":66.452068027500005},{"$f":"'MOD-Berechnungen'!O13+'MOD-Berechnungen'!O14+'MOD-Berechnungen'!O15+'MOD-Berechnungen'!O254+'MOD-Berechnungen'!O264","v":78.042278805397501},{"$f":"'MOD-Berechnungen'!P13+'MOD-Berechnungen'!P14+'MOD-Berechnungen'!P15+'MOD-Berechnungen'!P254+'MOD-Berechnungen'!P264","v":78.273220376757692},{"$f":"'MOD-Berechnungen'!Q13+'MOD-Berechnungen'!Q14+'MOD-Berechnungen'!Q15+'MOD-Berechnungen'!Q254+'MOD-Berechnungen'!Q264","v":74.167102044387548},{"$f":"'MOD-Berechnungen'!R13+'MOD-Berechnungen'!R14+'MOD-Berechnungen'!R15+'MOD-Berechnungen'!R254+'MOD-Berechnungen'!R264","v":65.398206385582483},{"$f":"'MOD-Berechnungen'!S13+'MOD-Berechnungen'!S14+'MOD-Berechnungen'!S15+'MOD-Berechnungen'!S254+'MOD-Berechnungen'!S264","v":64.285769508790366},{"$f":"'MOD-Berechnungen'!T13+'MOD-Berechnungen'!T14+'MOD-Berechnungen'!T15+'MOD-Berechnungen'!T254+'MOD-Berechnungen'!T264","v":65.310584466178042},{"$f":"'MOD-Berechnungen'!U13+'MOD-Berechnungen'!U14+'MOD-Berechnungen'!U15+'MOD-Berechnungen'!U254+'MOD-Berechnungen'!U264","v":66.317422700605277},{"$f":"'MOD-Berechnungen'!V13+'MOD-Berechnungen'!V14+'MOD-Berechnungen'!V15+'MOD-Berechnungen'!V254+'MOD-Berechnungen'!V264","v":67.312574710915356},{"$f":"'MOD-Berechnungen'!W13+'MOD-Berechnungen'!W14+'MOD-Berechnungen'!W15+'MOD-Berechnungen'!W254+'MOD-Berechnungen'!W264","v":67.68860668894321},{"$f":"'MOD-Berechnungen'!X13+'MOD-Berechnungen'!X14+'MOD-Berechnungen'!X15+'MOD-Berechnungen'!X254+'MOD-Berechnungen'!X264","v":67.830075371787061},{"$f":"'MOD-Berechnungen'!Y13+'MOD-Berechnungen'!Y14+'MOD-Berechnungen'!Y15+'MOD-Berechnungen'!Y254+'MOD-Berechnungen'!Y264","v":67.835596719728798},{"$f":"'MOD-Berechnungen'!Z13+'MOD-Berechnungen'!Z14+'MOD-Berechnungen'!Z15+'MOD-Berechnungen'!Z254+'MOD-Berechnungen'!Z264","v":67.68117193528748},{"$f":"'MOD-Berechnungen'!AA13+'MOD-Berechnungen'!AA14+'MOD-Berechnungen'!AA15+'MOD-Berechnungen'!AA254+'MOD-Berechnungen'!AA264","v":67.522297814067798},{"$f":"'MOD-Berechnungen'!AB13+'MOD-Berechnungen'!AB14+'MOD-Berechnungen'!AB15+'MOD-Berechnungen'!AB254+'MOD-Berechnungen'!AB264","v":67.358313838707858},{"$f":"'MOD-Berechnungen'!AC13+'MOD-Berechnungen'!AC14+'MOD-Berechnungen'!AC15+'MOD-Berechnungen'!AC254+'MOD-Berechnungen'!AC264","v":67.43245552771279},{"$f":"'MOD-Berechnungen'!AD13+'MOD-Berechnungen'!AD14+'MOD-Berechnungen'!AD15+'MOD-Berechnungen'!AD254+'MOD-Berechnungen'!AD264","v":67.584712550171901},{"$f":"'MOD-Berechnungen'!AE13+'MOD-Berechnungen'!AE14+'MOD-Berechnungen'!AE15+'MOD-Berechnungen'!AE254+'MOD-Berechnungen'!AE264","v":67.842044825430818}]
[91]
[92,null,null,null,"EE-Anteil an Bruttostromverbrauch",{"$f":"F225","v":0.17956606533398342},{"$f":"G225","v":0.20889978081740276},0.22202076099489373,0.25922769498261294,0.28309799017205339,0.30059636757838554,0.32800036950342748,0.34547588818223213,0.37587892392510169,0.39575235855942015,0.41050394895058645,0.4325342394860715,0.46571829833782635,0.50142246529592194,0.532142255999694,0.56203262172263801,0.58528520305834397,0.5779596122645192,0.56791967004725596,0.56209177842234381,0.55575636455364708,0.54867747835100678,0.53761406817443358,0.53402881396106749,0.53106744125023231,0.5210230381623282,"v2.1.25"]
[93]
[94]
[95,null,null,null,"Umlageanteile (nominal) [ct/kWh] für Übersichtsgrafik"]
[96,null,null,null,"Einnahmen der Anlagenbetreiber gemäß Vergütungssatz*\n*ab 2015 mit vollem Vergütungssatz auch für direktvermarkteten Strom",{"$f":"'MOD-Berechnungen'!F365/'MOD-Berechnungen'!F$186*100","v":0},{"$f":"'MOD-Berechnungen'!G365/'MOD-Berechnungen'!G$186*100","v":0},{"$f":"'MOD-Berechnungen'!H365/'MOD-Berechnungen'!H$186*100","v":0},{"$f":"'MOD-Berechnungen'!I365/'MOD-Berechnungen'!I$186*100","v":0},{"$f":"'MOD-Berechnungen'!J365/'MOD-Berechnungen'!J$186*100","v":0},{"$f":"'MOD-Berechnungen'!K365/'MOD-Berechnungen'!K$186*100","v":0.34674016946025665},{"$f":"'MOD-Berechnungen'!L365/'MOD-Berechnungen'!L$186*100","v":0.90519305019850904},{"$f":"'MOD-Berechnungen'!M365/'MOD-Berechnungen'!M$186*100","v":1.4807367349706839},{"$f":"'MOD-Berechnungen'!N365/'MOD-Berechnungen'!N$186*100","v":1.9749077089706597},{"$f":"'MOD-Berechnungen'!O365/'MOD-Berechnungen'!O$186*100","v":2.3677034569835729},{"$f":"'MOD-Berechnungen'!P365/'MOD-Berechnungen'!P$186*100","v":2.6768361668385245},{"$f":"'MOD-Berechnungen'!Q365/'MOD-Berechnungen'!Q$186*100","v":2.9804641048759821},{"$f":"'MOD-Berechnungen'!R365/'MOD-Berechnungen'!R$186*100","v":3.1533029559337367},{"$f":"'MOD-Berechnungen'!S365/'MOD-Berechnungen'!S$186*100","v":3.5710484771982873},{"$f":"'MOD-Berechnungen'!T365/'MOD-Berechnungen'!T$186*100","v":3.7672126822130898},{"$f":"'MOD-Berechnungen'!U365/'MOD-Berechnungen'!U$186*100","v":4.1168239747561106},{"$f":"'MOD-Berechnungen'!V365/'MOD-Berechnungen'!V$186*100","v":4.3885721339349075},{"$f":"'MOD-Berechnungen'!W365/'MOD-Berechnungen'!W$186*100","v":4.153998612926137},{"$f":"'MOD-Berechnungen'!X365/'MOD-Berechnungen'!X$186*100","v":4.0504469141749402},{"$f":"'MOD-Berechnungen'!Y365/'MOD-Berechnungen'!Y$186*100","v":3.9288741526661854},{"$f":"'MOD-Berechnungen'!Z365/'MOD-Berechnungen'!Z$186*100","v":3.9069620929635396},{"$f":"'MOD-Berechnungen'!AA365/'MOD-Berechnungen'!AA$186*100","v":3.903461373453601},{"$f":"'MOD-Berechnungen'!AB365/'MOD-Berechnungen'!AB$186*100","v":3.9028524983731163},{"$f":"'MOD-Berechnungen'!AC365/'MOD-Berechnungen'!AC$186*100","v":3.9015181461490531},{"$f":"'MOD-Berechnungen'!AD365/'MOD-Berechnungen'!AD$186*100","v":3.8361792650591706},{"$f":"'MOD-Berechnungen'!AE365/'MOD-Berechnungen'!AE$186*100","v":3.7870767940382737}]
[97,null,null,null,"Einnahmen aus Vermarktung* \n*ab 2015 inklusive Einnahmen aus Direktvermarktung,\nbis 2014 nur Einnahmen der ÜNBs",{"$f":"-'MOD-Berechnungen'!F366/'MOD-Berechnungen'!F$186*100","v":-1.1143275278744671},{"$f":"-'MOD-Berechnungen'!G366/'MOD-Berechnungen'!G$186*100","v":-1.1481771217342542},{"$f":"-'MOD-Berechnungen'!H366/'MOD-Berechnungen'!H$186*100","v":-1.4749351709875336},{"$f":"-'MOD-Berechnungen'!I366/'MOD-Berechnungen'!I$186*100","v":-1.6337029152159672},{"$f":"-'MOD-Berechnungen'!J366/'MOD-Berechnungen'!J$186*100","v":-1.4657694443600116},{"$f":"-'MOD-Berechnungen'!K366/'MOD-Berechnungen'!K$186*100","v":-1.4327617618396029},{"$f":"-'MOD-Berechnungen'!L366/'MOD-Berechnungen'!L$186*100","v":-1.409457795327492},{"$f":"-'MOD-Berechnungen'!M366/'MOD-Berechnungen'!M$186*100","v":-1.3269671439911248},{"$f":"-'MOD-Berechnungen'!N366/'MOD-Berechnungen'!N$186*100","v":-1.6102913072213689},{"$f":"-'MOD-Berechnungen'!O366/'MOD-Berechnungen'!O$186*100","v":-2.2003317493481238},{"$f":"-'MOD-Berechnungen'!P366/'MOD-Berechnungen'!P$186*100","v":-2.5394781566597135},{"$f":"-'MOD-Berechnungen'!Q366/'MOD-Berechnungen'!Q$186*100","v":-2.0923655388120102},{"$f":"-'MOD-Berechnungen'!R366/'MOD-Berechnungen'!R$186*100","v":-3.882747883441668},{"$f":"-'MOD-Berechnungen'!S366/'MOD-Berechnungen'!S$186*100","v":-5.6634552683789519},{"$f":"-'MOD-Berechnungen'!T366/'MOD-Berechnungen'!T$186*100","v":-4.9219952117284622},{"$f":"-'MOD-Berechnungen'!U366/'MOD-Berechnungen'!U$186*100","v":-4.8825158422907089},{"$f":"-'MOD-Berechnungen'!V366/'MOD-Berechnungen'!V$186*100","v":-4.9969386513938971},{"$f":"-'MOD-Berechnungen'!W366/'MOD-Berechnungen'!W$186*100","v":-4.6731781178572636},{"$f":"-'MOD-Berechnungen'!X366/'MOD-Berechnungen'!X$186*100","v":-4.3466376723096225},{"$f":"-'MOD-Berechnungen'!Y366/'MOD-Berechnungen'!Y$186*100","v":-4.0925240406859116},{"$f":"-'MOD-Berechnungen'!Z366/'MOD-Berechnungen'!Z$186*100","v":-3.7943182309391652},{"$f":"-'MOD-Berechnungen'!AA366/'MOD-Berechnungen'!AA$186*100","v":-3.4996264464321594},{"$f":"-'MOD-Berechnungen'!AB366/'MOD-Berechnungen'!AB$186*100","v":-3.169108338634762},{"$f":"-'MOD-Berechnungen'!AC366/'MOD-Berechnungen'!AC$186*100","v":-2.927604733859503},{"$f":"-'MOD-Berechnungen'!AD366/'MOD-Berechnungen'!AD$186*100","v":-2.7205283517379422},{"$f":"-'MOD-Berechnungen'!AE366/'MOD-Berechnungen'!AE$186*100","v":-2.4766573974023509}]
[98,null,null,null,"Liquiditätsreserve",{"$f":"'MOD-Berechnungen'!F381/'MOD-Berechnungen'!F$186*100","v":0},{"$f":"'MOD-Berechnungen'!G381/'MOD-Berechnungen'!G$186*100","v":0},{"$f":"'MOD-Berechnungen'!H381/'MOD-Berechnungen'!H$186*100","v":9.9363640268897269E-2},{"$f":"'MOD-Berechnungen'!I381/'MOD-Berechnungen'!I$186*100","v":0.41882948767683209},{"$f":"'MOD-Berechnungen'!J381/'MOD-Berechnungen'!J$186*100","v":0.51450044762037139},{"$f":"'MOD-Berechnungen'!K381/'MOD-Berechnungen'!K$186*100","v":0.59588029975693935},{"$f":"'MOD-Berechnungen'!L381/'MOD-Berechnungen'!L$186*100","v":0.63917545747264604},{"$f":"'MOD-Berechnungen'!M381/'MOD-Berechnungen'!M$186*100","v":0.41973237987297907},{"$f":"'MOD-Berechnungen'!N381/'MOD-Berechnungen'!N$186*100","v":0.43715441640493991},{"$f":"'MOD-Berechnungen'!O381/'MOD-Berechnungen'!O$186*100","v":0.42091884484027542},{"$f":"'MOD-Berechnungen'!P381/'MOD-Berechnungen'!P$186*100","v":0.54619830175326833},{"$f":"'MOD-Berechnungen'!Q381/'MOD-Berechnungen'!Q$186*100","v":0.76861898320156619},{"$f":"'MOD-Berechnungen'!R381/'MOD-Berechnungen'!R$186*100","v":0.28324012362832324},{"$f":"'MOD-Berechnungen'!S381/'MOD-Berechnungen'!S$186*100","v":0.27137385813731224},{"$f":"'MOD-Berechnungen'!T381/'MOD-Berechnungen'!T$186*100","v":0.31991132938767008},{"$f":"'MOD-Berechnungen'!U381/'MOD-Berechnungen'!U$186*100","v":0.32502284748188753},{"$f":"'MOD-Berechnungen'!V381/'MOD-Berechnungen'!V$186*100","v":0.30703325919733476},{"$f":"'MOD-Berechnungen'!W381/'MOD-Berechnungen'!W$186*100","v":0.26508662572377822},{"$f":"'MOD-Berechnungen'!X381/'MOD-Berechnungen'!X$186*100","v":0.23584016269154762},{"$f":"'MOD-Berechnungen'!Y381/'MOD-Berechnungen'!Y$186*100","v":0.20883734887461067},{"$f":"'MOD-Berechnungen'!Z381/'MOD-Berechnungen'!Z$186*100","v":0.17646599069671065},{"$f":"'MOD-Berechnungen'!AA381/'MOD-Berechnungen'!AA$186*100","v":0.13698930152597238},{"$f":"'MOD-Berechnungen'!AB381/'MOD-Berechnungen'!AB$186*100","v":0.10440782149466275},{"$f":"'MOD-Berechnungen'!AC381/'MOD-Berechnungen'!AC$186*100","v":8.9113700777496918E-2},{"$f":"'MOD-Berechnungen'!AD381/'MOD-Berechnungen'!AD$186*100","v":8.5140064233752394E-2},{"$f":"'MOD-Berechnungen'!AE381/'MOD-Berechnungen'!AE$186*100","v":8.6857413255096716E-2}]
[99,null,null,null,"Kontostand des Vorjahres",{"$f":"-'MOD-Berechnungen'!F382/'MOD-Berechnungen'!F$186*100","v":0},{"$f":"-'MOD-Berechnungen'!G382/'MOD-Berechnungen'!G$186*100","v":0.27301911687690317},{"$f":"-'MOD-Berechnungen'!H382/'MOD-Berechnungen'!H$186*100","v":0.18051501743452761},{"$f":"-'MOD-Berechnungen'!I382/'MOD-Berechnungen'!I$186*100","v":0.66987563555484619},{"$f":"-'MOD-Berechnungen'!J382/'MOD-Berechnungen'!J$186*100","v":0.580495076175914},{"$f":"-'MOD-Berechnungen'!K382/'MOD-Berechnungen'!K$186*100","v":-0.38511260956194937},{"$f":"-'MOD-Berechnungen'!L382/'MOD-Berechnungen'!L$186*100","v":-0.69266139247521119},{"$f":"-'MOD-Berechnungen'!M382/'MOD-Berechnungen'!M$186*100","v":-0.55504560755227295},{"$f":"-'MOD-Berechnungen'!N382/'MOD-Berechnungen'!N$186*100","v":-0.94425652016355122},{"$f":"-'MOD-Berechnungen'!O382/'MOD-Berechnungen'!O$186*100","v":-1.0296510992816279},{"$f":"-'MOD-Berechnungen'!P382/'MOD-Berechnungen'!P$186*100","v":-0.61556075984894099},{"$f":"-'MOD-Berechnungen'!Q382/'MOD-Berechnungen'!Q$186*100","v":1.184837164735316},{"$f":"-'MOD-Berechnungen'!R382/'MOD-Berechnungen'!R$186*100","v":-1.2975310154828803},{"$f":"-'MOD-Berechnungen'!S382/'MOD-Berechnungen'!S$186*100","v":-1.6854955075627092},{"$f":"-'MOD-Berechnungen'!T382/'MOD-Berechnungen'!T$186*100","v":-0.27431059377937422},{"$f":"-'MOD-Berechnungen'!U382/'MOD-Berechnungen'!U$186*100","v":-0.32298219897446123},{"$f":"-'MOD-Berechnungen'!V382/'MOD-Berechnungen'!V$186*100","v":-0.32696418981196645},{"$f":"-'MOD-Berechnungen'!W382/'MOD-Berechnungen'!W$186*100","v":-0.28865975341303451},{"$f":"-'MOD-Berechnungen'!X382/'MOD-Berechnungen'!X$186*100","v":-0.25003265451330225},{"$f":"-'MOD-Berechnungen'!Y382/'MOD-Berechnungen'!Y$186*100","v":-0.22309207236024953},{"$f":"-'MOD-Berechnungen'!Z382/'MOD-Berechnungen'!Z$186*100","v":-0.19805382500983618},{"$f":"-'MOD-Berechnungen'!AA382/'MOD-Berechnungen'!AA$186*100","v":-0.1677994760769958},{"$f":"-'MOD-Berechnungen'!AB382/'MOD-Berechnungen'!AB$186*100","v":-0.1305748827088945},{"$f":"-'MOD-Berechnungen'!AC382/'MOD-Berechnungen'!AC$186*100","v":-9.9785312558395664E-2},{"$f":"-'MOD-Berechnungen'!AD382/'MOD-Berechnungen'!AD$186*100","v":-8.5348310332645963E-2},{"$f":"-'MOD-Berechnungen'!AE382/'MOD-Berechnungen'!AE$186*100","v":-8.1704299509258851E-2}]
[99,null,null,null,"Zuschüsse aus dem Bundeshaushalt",{"$f":"-'MOD-Berechnungen'!F383/'MOD-Berechnungen'!F$186*100","v":0},{"$f":"-'MOD-Berechnungen'!G383/'MOD-Berechnungen'!G$186*100","v":0},{"$f":"-'MOD-Berechnungen'!H383/'MOD-Berechnungen'!H$186*100","v":0},{"$f":"-'MOD-Berechnungen'!I383/'MOD-Berechnungen'!I$186*100","v":0},{"$f":"-'MOD-Berechnungen'!J383/'MOD-Berechnungen'!J$186*100","v":0},{"$f":"-'MOD-Berechnungen'!K383/'MOD-Berechnungen'!K$186*100","v":0},{"$f":"-'MOD-Berechnungen'!L383/'MOD-Berechnungen'!L$186*100","v":0},{"$f":"-'MOD-Berechnungen'!M383/'MOD-Berechnungen'!M$186*100","v":0},{"$f":"-'MOD-Berechnungen'!N383/'MOD-Berechnungen'!N$186*100","v":0},{"$f":"-'MOD-Berechnungen'!O383/'MOD-Berechnungen'!O$186*100","v":0},{"$f":"-'MOD-Berechnungen'!P383/'MOD-Berechnungen'!P$186*100","v":0},{"$f":"-'MOD-Berechnungen'!Q383/'MOD-Berechnungen'!Q$186*100","v":-3.1360306162356211},{"$f":"-'MOD-Berechnungen'!R383/'MOD-Berechnungen'!R$186*100","v":-0.92742880856456678},{"$f":"-'MOD-Berechnungen'!S383/'MOD-Berechnungen'!S$186*100","v":-0.88154154979975385},{"$f":"-'MOD-Berechnungen'!T383/'MOD-Berechnungen'!T$186*100","v":-1.3797388765156033},{"$f":"-'MOD-Berechnungen'!U383/'MOD-Berechnungen'!U$186*100","v":-1.8863313701926339},{"$f":"-'MOD-Berechnungen'!V383/'MOD-Berechnungen'!V$186*100","v":-1.7516292151349633},{"$f":"-'MOD-Berechnungen'!W383/'MOD-Berechnungen'!W$186*100","v":-1.6468080970568528},{"$f":"-'MOD-Berechnungen'!X383/'MOD-Berechnungen'!X$186*100","v":-1.5532877181445466},{"$f":"-'MOD-Berechnungen'!Y383/'MOD-Berechnungen'!Y$186*100","v":-1.4693263948677264},{"$f":"-'MOD-Berechnungen'!Z383/'MOD-Berechnungen'!Z$186*100","v":-1.3934562675673046},{"$f":"-'MOD-Berechnungen'!AA383/'MOD-Berechnungen'!AA$186*100","v":-1.3250214996716538},{"$f":"-'MOD-Berechnungen'!AB383/'MOD-Berechnungen'!AB$186*100","v":-1.2629783857507084},{"$f":"-'MOD-Berechnungen'!AC383/'MOD-Berechnungen'!AC$186*100","v":-1.2070618002797318},{"$f":"-'MOD-Berechnungen'!AD383/'MOD-Berechnungen'!AD$186*100","v":-1.1560588800838096},{"$f":"-'MOD-Berechnungen'!AE383/'MOD-Berechnungen'!AE$186*100","v":-1.1094069735416157}]
[100,null,null,null,"Sonstige Effekte*\n*vermiedene Netzentgelte, Grünstromprivileg, sonstige Kosten",{"$f":"('MOD-Berechnungen'!F369+'MOD-Berechnungen'!F367-'MOD-Berechnungen'!F368)/'MOD-Berechnungen'!F$186*100","v":1.2621203479080452E-2},{"$f":"('MOD-Berechnungen'!G369+'MOD-Berechnungen'!G367-'MOD-Berechnungen'!G368)/'MOD-Berechnungen'!G$186*100","v":0.21705777646400023},{"$f":"('MOD-Berechnungen'!H369+'MOD-Berechnungen'!H367-'MOD-Berechnungen'!H368)/'MOD-Berechnungen'!H$186*100","v":-2.030389836889188E-2},{"$f":"('MOD-Berechnungen'!I369+'MOD-Berechnungen'!I367-'MOD-Berechnungen'!I368)/'MOD-Berechnungen'!I$186*100","v":-7.6196695631972927E-2},{"$f":"('MOD-Berechnungen'!J369+'MOD-Berechnungen'!J367-'MOD-Berechnungen'!J368)/'MOD-Berechnungen'!J$186*100","v":-7.2646252065796002E-2},{"$f":"('MOD-Berechnungen'!K369+'MOD-Berechnungen'!K367-'MOD-Berechnungen'!K368)/'MOD-Berechnungen'!K$186*100","v":-0.15408249338839253},{"$f":"('MOD-Berechnungen'!L369+'MOD-Berechnungen'!L367-'MOD-Berechnungen'!L368)/'MOD-Berechnungen'!L$186*100","v":-0.19537762018019211},{"$f":"('MOD-Berechnungen'!M369+'MOD-Berechnungen'!M367-'MOD-Berechnungen'!M368)/'MOD-Berechnungen'!M$186*100","v":-0.23261197641055825},{"$f":"('MOD-Berechnungen'!N369+'MOD-Berechnungen'!N367-'MOD-Berechnungen'!N368)/'MOD-Berechnungen'!N$186*100","v":-0.17235341820590774},{"$f":"('MOD-Berechnungen'!O369+'MOD-Berechnungen'!O367-'MOD-Berechnungen'!O368)/'MOD-Berechnungen'!O$186*100","v":-0.13412767068844386},{"$f":"('MOD-Berechnungen'!P369+'MOD-Berechnungen'!P367-'MOD-Berechnungen'!P368)/'MOD-Berechnungen'!P$186*100","v":-8.0443426936161966E-2},{"$f":"('MOD-Berechnungen'!Q369+'MOD-Berechnungen'!Q367-'MOD-Berechnungen'!Q368)/'MOD-Berechnungen'!Q$186*100","v":-8.278910044952377E-2},{"$f":"('MOD-Berechnungen'!R369+'MOD-Berechnungen'!R367-'MOD-Berechnungen'!R368)/'MOD-Berechnungen'!R$186*100","v":-5.3106405646958163E-2},{"$f":"('MOD-Berechnungen'!S369+'MOD-Berechnungen'!S367-'MOD-Berechnungen'!S368)/'MOD-Berechnungen'!S$186*100","v":-7.0128944737390259E-2},{"$f":"('MOD-Berechnungen'!T369+'MOD-Berechnungen'!T367-'MOD-Berechnungen'!T368)/'MOD-Berechnungen'!T$186*100","v":-7.2173137743076529E-2},{"$f":"('MOD-Berechnungen'!U369+'MOD-Berechnungen'!U367-'MOD-Berechnungen'!U368)/'MOD-Berechnungen'!U$186*100","v":-7.0475794869206645E-2},{"$f":"('MOD-Berechnungen'!V369+'MOD-Berechnungen'!V367-'MOD-Berechnungen'!V368)/'MOD-Berechnungen'!V$186*100","v":-6.7441943850191574E-2},{"$f":"('MOD-Berechnungen'!W369+'MOD-Berechnungen'!W367-'MOD-Berechnungen'!W368)/'MOD-Berechnungen'!W$186*100","v":-5.7824695904141861E-2},{"$f":"('MOD-Berechnungen'!X369+'MOD-Berechnungen'!X367-'MOD-Berechnungen'!X368)/'MOD-Berechnungen'!X$186*100","v":-5.0634240205999839E-2},{"$f":"('MOD-Berechnungen'!Y369+'MOD-Berechnungen'!Y367-'MOD-Berechnungen'!Y368)/'MOD-Berechnungen'!Y$186*100","v":-4.6785678178503848E-2},{"$f":"('MOD-Berechnungen'!Z369+'MOD-Berechnungen'!Z367-'MOD-Berechnungen'!Z368)/'MOD-Berechnungen'!Z$186*100","v":-4.1415616307358058E-2},{"$f":"('MOD-Berechnungen'!AA369+'MOD-Berechnungen'!AA367-'MOD-Berechnungen'!AA368)/'MOD-Berechnungen'!AA$186*100","v":-3.5045833096892812E-2},{"$f":"('MOD-Berechnungen'!AB369+'MOD-Berechnungen'!AB367-'MOD-Berechnungen'!AB368)/'MOD-Berechnungen'!AB$186*100","v":-2.5722605539340252E-2},{"$f":"('MOD-Berechnungen'!AC369+'MOD-Berechnungen'!AC367-'MOD-Berechnungen'!AC368)/'MOD-Berechnungen'!AC$186*100","v":-2.3186772064501818E-2},{"$f":"('MOD-Berechnungen'!AD369+'MOD-Berechnungen'!AD367-'MOD-Berechnungen'!AD368)/'MOD-Berechnungen'!AD$186*100","v":-2.0845143498167591E-2},{"$f":"('MOD-Berechnungen'!AE369+'MOD-Berechnungen'!AE367-'MOD-Berechnungen'!AE368)/'MOD-Berechnungen'!AE$186*100","v":-1.9852527153369992E-2},null,"v2.1.15"," = sonstige Kosten + Effekt Grünstromprivileg - vermiedene Netzentgelte"]
[101,null,null,null,"Zahlungen an Anlagen, die bis Ende 2014 gebaut wurden [Mrd. Euro]",{"$f":"'MOD-Berechnungen'!F370/'MOD-Berechnungen'!F$186*100","v":3.149123966277187},{"$f":"'MOD-Berechnungen'!G370/'MOD-Berechnungen'!G$186*100","v":4.1888003025421927},{"$f":"'MOD-Berechnungen'!H370/'MOD-Berechnungen'!H$186*100","v":4.8064331813660583},{"$f":"'MOD-Berechnungen'!I370/'MOD-Berechnungen'!I$186*100","v":5.8986442334188212},{"$f":"'MOD-Berechnungen'!J370/'MOD-Berechnungen'!J$186*100","v":6.6832122779814043},{"$f":"'MOD-Berechnungen'!K370/'MOD-Berechnungen'!K$186*100","v":7.1886572360120375},{"$f":"'MOD-Berechnungen'!L370/'MOD-Berechnungen'!L$186*100","v":7.0956148314624299},{"$f":"'MOD-Berechnungen'!M370/'MOD-Berechnungen'!M$186*100","v":7.0727015380925158},{"$f":"'MOD-Berechnungen'!N370/'MOD-Berechnungen'!N$186*100","v":7.0900492955319212},{"$f":"'MOD-Berechnungen'!O370/'MOD-Berechnungen'!O$186*100","v":6.982070043724252},{"$f":"'MOD-Berechnungen'!P370/'MOD-Berechnungen'!P$186*100","v":6.7765276396295775},{"$f":"'MOD-Berechnungen'!Q370/'MOD-Berechnungen'!Q$186*100","v":6.8791381271699699},{"$f":"'MOD-Berechnungen'!R370/'MOD-Berechnungen'!R$186*100","v":6.491299663111799},{"$f":"'MOD-Berechnungen'!S370/'MOD-Berechnungen'!S$186*100","v":6.6854333715399257},{"$f":"'MOD-Berechnungen'!T370/'MOD-Berechnungen'!T$186*100","v":6.5588111570529515},{"$f":"'MOD-Berechnungen'!U370/'MOD-Berechnungen'!U$186*100","v":6.2532151204352653},{"$f":"'MOD-Berechnungen'!V370/'MOD-Berechnungen'!V$186*100","v":5.7930294479314277},{"$f":"'MOD-Berechnungen'!W370/'MOD-Berechnungen'!W$186*100","v":4.9951146295649052},{"$f":"'MOD-Berechnungen'!X370/'MOD-Berechnungen'!X$186*100","v":4.2774943765331415},{"$f":"'MOD-Berechnungen'!Y370/'MOD-Berechnungen'!Y$186*100","v":3.6910580474417412},{"$f":"'MOD-Berechnungen'!Z370/'MOD-Berechnungen'!Z$186*100","v":2.8698715992281612},{"$f":"'MOD-Berechnungen'!AA370/'MOD-Berechnungen'!AA$186*100","v":1.9143659315083248},{"$f":"'MOD-Berechnungen'!AB370/'MOD-Berechnungen'!AB$186*100","v":1.0321088040453661},{"$f":"'MOD-Berechnungen'!AC370/'MOD-Berechnungen'!AC$186*100","v":0.53450170606656722},{"$f":"'MOD-Berechnungen'!AD370/'MOD-Berechnungen'!AD$186*100","v":0.32419530073947944},{"$f":"'MOD-Berechnungen'!AE370/'MOD-Berechnungen'!AE$186*100","v":0.15705668476905912},null,"v2.1.7"]
[102,null,null,null,"Umlage (Referenz)",{"$f":"F8","v":2.0469999999999997},3.5300000000000007,3.5920000000000005,5.2769999999999992,6.2399999999999993,6.1695706877643843,6.3382686397238945,6.8602264368703567,6.7788048363237206,6.406581826229905,6.7581163138201807,6.5036153637169205,3.7230827721473405,2.2272344363967198,3.997717348887194,3.5327567363462515,3.3456608408726511,2.7477292039835279,2.3631891682261594,1.9970413628901464,1.5260557430647477,0.92732335121019616,0.45098491127943902,0.26749493423098486,0.26273394437983666,0.34336969445583421]
[103,null,null,null,"Umlage (Prognose)",{"$f":"'MOD-Berechnungen'!F390","v":2.0469999999999997},{"$f":"'MOD-Berechnungen'!G390","v":3.5300000000000007},{"$f":"'MOD-Berechnungen'!H390","v":3.5920000000000005},{"$f":"'MOD-Berechnungen'!I390","v":5.2769999999999992},{"$f":"'MOD-Berechnungen'!J390","v":6.2399999999999993},{"$f":"'MOD-Berechnungen'!K390","v":6.1695706877643843},{"$f":"'MOD-Berechnungen'!L390","v":6.3382686397238945},{"$f":"'MOD-Berechnungen'!M390","v":6.8602264368703567},{"$f":"'MOD-Berechnungen'!N390","v":6.7788048363237206},{"$f":"'MOD-Berechnungen'!O390","v":6.406581826229905},{"$f":"'MOD-Berechnungen'!P390","v":6.7581163138201807},{"$f":"'MOD-Berechnungen'!Q390","v":6.5036153637169205},{"$f":"'MOD-Berechnungen'!R390","v":3.7230827721473405},{"$f":"'MOD-Berechnungen'!S390","v":2.2272344363967198},{"$f":"'MOD-Berechnungen'!T390","v":3.997717348887194},{"$f":"'MOD-Berechnungen'!U390","v":3.5327567363462515},{"$f":"'MOD-Berechnungen'!V390","v":3.3456608408726511},{"$f":"'MOD-Berechnungen'!W390","v":2.7477292039835279},{"$f":"'MOD-Berechnungen'!X390","v":2.3631891682261594},{"$f":"'MOD-Berechnungen'!Y390","v":1.9970413628901464},{"$f":"'MOD-Berechnungen'!Z390","v":1.5260557430647477},{"$f":"'MOD-Berechnungen'!AA390","v":0.92732335121019616},{"$f":"'MOD-Berechnungen'!AB390","v":0.45098491127943902},{"$f":"'MOD-Berechnungen'!AC390","v":0.26749493423098486},{"$f":"'MOD-Berechnungen'!AD390","v":0.26273394437983666},{"$f":"'MOD-Berechnungen'!AE390","v":0.34336969445583421}]
[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$26","v":0.38323880109610364},{"$f":"L96/'MOD-Berechnungen'!L$26","v":0.99549816751663034},{"$f":"M96/'MOD-Berechnungen'!M$26","v":1.6043941231852021},{"$f":"N96/'MOD-Berechnungen'!N$26","v":2.1019977113374382},{"$f":"O96/'MOD-Berechnungen'!O$26","v":2.4852769218951103},{"$f":"P96/'MOD-Berechnungen'!P$26","v":2.7957813819119939},{"$f":"Q96/'MOD-Berechnungen'!Q$26","v":3.0251710664491216},{"$f":"R96/'MOD-Berechnungen'!R$26","v":3.1533029559337367},{"$f":"S96/'MOD-Berechnungen'!S$26","v":3.518274361771712},{"$f":"T96/'MOD-Berechnungen'!T$26","v":3.6566892496426417},{"$f":"U96/'MOD-Berechnungen'!U$26","v":3.9369887272997417},{"$f":"V96/'MOD-Berechnungen'!V$26","v":4.1348434580692288},{"$f":"W96/'MOD-Berechnungen'!W$26","v":3.8559921041693932},{"$f":"X96/'MOD-Berechnungen'!X$26","v":3.7043046015667991},{"$f":"Y96/'MOD-Berechnungen'!Y$26","v":3.5400208686759909},{"$f":"Z96/'MOD-Berechnungen'!Z$26","v":3.4682537101925215},{"$f":"AA96/'MOD-Berechnungen'!AA$26","v":3.4139370271352143},{"$f":"AB96/'MOD-Berechnungen'!AB$26","v":3.362960108093175},{"$f":"AC96/'MOD-Berechnungen'!AC$26","v":3.3121284142917484},{"$f":"AD96/'MOD-Berechnungen'!AD$26","v":3.2085320854314161},{"$f":"AE96/'MOD-Berechnungen'!AE$26","v":3.1206535923995617},"v2.1.15","v2.1.15"," = nominale Daten / Umrechnungsfaktor real zu nominal"]
[107,null,null,null,"Einnahmen aus Vermarktung* \n*ab 2015 inklusive Einnahmen aus Direktvermarktung,\nbis 2014 nur Einnahmen der ÜNBs",{"$f":"F97/'MOD-Berechnungen'!F$26","v":-1.3201688447696862},{"$f":"G97/'MOD-Berechnungen'!G$26","v":-1.3322930643646167},{"$f":"H97/'MOD-Berechnungen'!H$26","v":-1.6778905889059534},{"$f":"I97/'MOD-Berechnungen'!I$26","v":-1.8328454060566162},{"$f":"J97/'MOD-Berechnungen'!J$26","v":-1.628159852495084},{"$f":"K97/'MOD-Berechnungen'!K$26","v":-1.5835774110581879},{"$f":"L97/'MOD-Berechnungen'!L$26","v":-1.5500700675207848},{"$f":"M97/'MOD-Berechnungen'!M$26","v":-1.4377831232243743},{"$f":"N97/'MOD-Berechnungen'!N$26","v":-1.7139173780075492},{"$f":"O97/'MOD-Berechnungen'!O$26","v":-2.3095940080835589},{"$f":"P97/'MOD-Berechnungen'!P$26","v":-2.6523198685508875},{"$f":"Q97/'MOD-Berechnungen'!Q$26","v":-2.12375102189419},{"$f":"R97/'MOD-Berechnungen'!R$26","v":-3.882747883441668},{"$f":"S97/'MOD-Berechnungen'!S$26","v":-5.5797588851024162},{"$f":"T97/'MOD-Berechnungen'!T$26","v":-4.7775924790492015},{"$f":"U97/'MOD-Berechnungen'!U$26","v":-4.6692328721923797},{"$f":"V97/'MOD-Berechnungen'!V$26","v":-4.7080367970535422},{"$f":"W97/'MOD-Berechnungen'!W$26","v":-4.3379258403606995},{"$f":"X97/'MOD-Berechnungen'!X$26","v":-3.9751835469148222},{"$f":"Y97/'MOD-Berechnungen'!Y$26","v":-3.6874738020699462},{"$f":"Z97/'MOD-Berechnungen'!Z$26","v":-3.368258500845581},{"$f":"AA97/'MOD-Berechnungen'!AA$26","v":-3.0607461336413286},{"$f":"AB97/'MOD-Berechnungen'!AB$26","v":-2.730716809179107},{"$f":"AC97/'MOD-Berechnungen'!AC$26","v":-2.4853409523167302},{"$f":"AD97/'MOD-Berechnungen'!AD$26","v":-2.2754156943034296},{"$f":"AE97/'MOD-Berechnungen'!AE$26","v":-2.0408326064349898},"v2.1.15","v2.1.15"]
[108,null,null,null,"Liquiditätsreserve",{"$f":"F98/'MOD-Berechnungen'!F$26","v":0},{"$f":"G98/'MOD-Berechnungen'!G$26","v":0},{"$f":"H98/'MOD-Berechnungen'!H$26","v":0.11303636943920196},{"$f":"I98/'MOD-Berechnungen'!I$26","v":0.46988329105604154},{"$f":"J98/'MOD-Berechnungen'!J$26","v":0.57150118398872252},{"$f":"K98/'MOD-Berechnungen'!K$26","v":0.65860396858867953},{"$f":"L98/'MOD-Berechnungen'!L$26","v":0.7029417608719849},{"$f":"M98/'MOD-Berechnungen'!M$26","v":0.45478453237136646},{"$f":"N98/'MOD-Berechnungen'!N$26","v":0.46528634153905607},{"$f":"O98/'MOD-Berechnungen'!O$26","v":0.4418204855793067},{"$f":"P98/'MOD-Berechnungen'!P$26","v":0.57046862329167469},{"$f":"Q98/'MOD-Berechnungen'!Q$26","v":0.78014826794958958},{"$f":"R98/'MOD-Berechnungen'!R$26","v":0.28324012362832324},{"$f":"S98/'MOD-Berechnungen'!S$26","v":0.26736340703183475},{"$f":"T98/'MOD-Berechnungen'!T$26","v":0.31052569039546718},{"$f":"U98/'MOD-Berechnungen'!U$26","v":0.31082487240102641},{"$f":"V98/'MOD-Berechnungen'!V$26","v":0.28928189498926521},{"$f":"W98/'MOD-Berechnungen'!W$26","v":0.24606939745503748},{"$f":"X98/'MOD-Berechnungen'!X$26","v":0.21568577947169962},{"$f":"Y98/'MOD-Berechnungen'!Y$26","v":0.18816804622601599},{"$f":"Z98/'MOD-Berechnungen'!Z$26","v":0.1566508229140316},{"$f":"AA98/'MOD-Berechnungen'!AA$26","v":0.11980978010476186},{"$f":"AB98/'MOD-Berechnungen'!AB$26","v":8.9964798517450054E-2},{"$f":"AC98/'MOD-Berechnungen'!AC$26","v":7.5651582125581152E-2},{"$f":"AD98/'MOD-Berechnungen'!AD$26","v":7.1210078824476608E-2},{"$f":"AE98/'MOD-Berechnungen'!AE$26","v":7.1572855118160958E-2},"v2.1.15","v2.1.15"]
[109,null,null,null,"Kontostand des Vorjahres",{"$f":"F99/'MOD-Berechnungen'!F$26","v":0},{"$f":"G99/'MOD-Berechnungen'!G$26","v":0.31679909742901041},{"$f":"H99/'MOD-Berechnungen'!H$26","v":0.20535441480237646},{"$f":"I99/'MOD-Berechnungen'!I$26","v":0.75153105856682023},{"$f":"J99/'MOD-Berechnungen'!J$26","v":0.64480725890241763},{"$f":"K99/'MOD-Berechnungen'!K$26","v":-0.42565040850402569},{"$f":"L99/'MOD-Berechnungen'!L$26","v":-0.76176363347837595},{"$f":"M99/'MOD-Berechnungen'!M$26","v":-0.60139786487721425},{"$f":"N99/'MOD-Berechnungen'!N$26","v":-1.0050216702702262},{"$f":"O99/'MOD-Berechnungen'!O$26","v":-1.0807806641075977},{"$f":"P99/'MOD-Berechnungen'!P$26","v":-0.64291320221282855},{"$f":"Q99/'MOD-Berechnungen'!Q$26","v":1.2026097222063457},{"$f":"R99/'MOD-Berechnungen'!R$26","v":-1.2975310154828803},{"$f":"S99/'MOD-Berechnungen'!S$26","v":-1.6605867069583342},{"$f":"T99/'MOD-Berechnungen'!T$26","v":-0.26626280063032282},{"$f":"U99/'MOD-Berechnungen'!U$26","v":-0.3088733655551224},{"$f":"V99/'MOD-Berechnungen'!V$26","v":-0.30806050350931008},{"$f":"W99/'MOD-Berechnungen'!W$26","v":-0.26795139663469519},{"$f":"X99/'MOD-Berechnungen'!X$26","v":-0.22866541205965907},{"$f":"Y99/'MOD-Berechnungen'!Y$26","v":-0.20101193397999842},{"$f":"Z99/'MOD-Berechnungen'!Z$26","v":-0.1758145835725658},{"$f":"AA99/'MOD-Berechnungen'!AA$26","v":-0.14675611968623337},{"$f":"AB99/'MOD-Berechnungen'!AB$26","v":-0.11251209771622207},{"$f":"AC99/'MOD-Berechnungen'!AC$26","v":-8.4711068018449007E-2},{"$f":"AD99/'MOD-Berechnungen'!AD$26","v":-7.1384253242249979E-2},{"$f":"AE99/'MOD-Berechnungen'!AE$26","v":-6.7326550171742189E-2},"v2.1.15","v2.1.15"]
[109,null,null,null,"Zuschüsse aus dem Bundeshaushalt",{"$f":"F100/'MOD-Berechnungen'!F$26","v":0},{"$f":"G100/'MOD-Berechnungen'!G$26","v":0},{"$f":"H100/'MOD-Berechnungen'!H$26","v":0},{"$f":"I100/'MOD-Berechnungen'!I$26","v":0},{"$f":"J100/'MOD-Berechnungen'!J$26","v":0},{"$f":"K100/'MOD-Berechnungen'!K$26","v":0},{"$f":"L100/'MOD-Berechnungen'!L$26","v":0},{"$f":"M100/'MOD-Berechnungen'!M$26","v":0},{"$f":"N100/'MOD-Berechnungen'!N$26","v":0},{"$f":"O100/'MOD-Berechnungen'!O$26","v":0},{"$f":"P100/'MOD-Berechnungen'!P$26","v":0},{"$f":"Q100/'MOD-Berechnungen'!Q$26","v":-3.1830710754791549},{"$f":"R100/'MOD-Berechnungen'!R$26","v":-0.92742880856456678},{"$f":"S100/'MOD-Berechnungen'!S$26","v":-0.86851384216724525},{"$f":"T100/'MOD-Berechnungen'!T$26","v":-1.3392597505550765},{"$f":"U100/'MOD-Berechnungen'!U$26","v":-1.8039307451420086},{"$f":"V100/'MOD-Berechnungen'!V$26","v":-1.6503574238096748},{"$f":"W100/'MOD-Berechnungen'!W$26","v":-1.528666620054637},{"$f":"X100/'MOD-Berechnungen'!X$26","v":-1.4205471553629963},{"$f":"Y100/'MOD-Berechnungen'!Y$26","v":-1.3239024459967601},{"$f":"Z100/'MOD-Berechnungen'!Z$26","v":-1.2369866292497014},{"$f":"AA100/'MOD-Berechnungen'!AA$26","v":-1.1588535217083682},{"$f":"AB100/'MOD-Berechnungen'!AB$26","v":-1.0882670893747663},{"$f":"AC100/'MOD-Berechnungen'!AC$26","v":-1.0247148768124463},{"$f":"AD100/'MOD-Berechnungen'!AD$26","v":-0.96691310627257676},{"$f":"AE100/'MOD-Berechnungen'!AE$26","v":-0.91418131865344454},"v2.1.15","v2.1.15"]
[110,null,null,null,"Sonstige Effekte*\n*vermiedene Netzentgelte, Grünstromprivileg, sonstige Kosten",{"$f":"F101/'MOD-Berechnungen'!F$26","v":1.4952623173873374E-2},{"$f":"G101/'MOD-Berechnungen'!G$26","v":0.25186407626080942},{"$f":"H101/'MOD-Berechnungen'!H$26","v":-2.3097774506561395E-2},{"$f":"I101/'MOD-Berechnungen'!I$26","v":-8.5484797906046406E-2},{"$f":"J101/'MOD-Berechnungen'!J$26","v":-8.0694621860814372E-2},{"$f":"K101/'MOD-Berechnungen'!K$26","v":-0.17030155498852353},{"$f":"L101/'MOD-Berechnungen'!L$26","v":-0.21486915174667767},{"$f":"M101/'MOD-Berechnungen'!M$26","v":-0.25203756962440949},{"$f":"N101/'MOD-Berechnungen'!N$26","v":-0.18344477008438512},{"$f":"O101/'MOD-Berechnungen'!O$26","v":-0.14078807190416226},{"$f":"P101/'MOD-Berechnungen'!P$26","v":-8.4017930612070302E-2},{"$f":"Q101/'MOD-Berechnungen'!Q$26","v":-8.4030936956266622E-2},{"$f":"R101/'MOD-Berechnungen'!R$26","v":-5.3106405646958163E-2},{"$f":"S101/'MOD-Berechnungen'!S$26","v":-6.9092556391517498E-2},{"$f":"T101/'MOD-Berechnungen'!T$26","v":-7.0055704087045589E-2},{"$f":"U101/'MOD-Berechnungen'!U$26","v":-6.7397200280828864E-2},{"$f":"V101/'MOD-Berechnungen'!V$26","v":-6.3542735955533239E-2},{"$f":"W101/'MOD-Berechnungen'!W$26","v":-5.3676371036460904E-2},{"$f":"X101/'MOD-Berechnungen'!X$26","v":-4.6307149054471683E-2},{"$f":"Y101/'MOD-Berechnungen'!Y$26","v":-4.2155149457935449E-2},{"$f":"Z101/'MOD-Berechnungen'!Z$26","v":-3.6765103295115321E-2},{"$f":"AA101/'MOD-Berechnungen'!AA$26","v":-3.0650813677817301E-2},{"$f":"AB101/'MOD-Berechnungen'!AB$26","v":-2.2164326307765048E-2},{"$f":"AC101/'MOD-Berechnungen'!AC$26","v":-1.9684021376741447E-2},{"$f":"AD101/'MOD-Berechnungen'!AD$26","v":-1.7434615829471974E-2},{"$f":"AE101/'MOD-Berechnungen'!AE$26","v":-1.6359018723069441E-2},"v2.1.15","v2.1.15"]
[111,null,null,null,"Zahlungen an Anlagen, die bis Ende 2014 gebaut wurden [Mrd. Euro]",{"$f":"F102/'MOD-Berechnungen'!F$26","v":3.7308378771963975},{"$f":"G102/'MOD-Berechnungen'!G$26","v":4.8604953760583882},{"$f":"H102/'MOD-Berechnungen'!H$26","v":5.4678125248174556},{"$f":"I102/'MOD-Berechnungen'!I$26","v":6.6176676827162533},{"$f":"J102/'MOD-Berechnungen'!J$26","v":7.4236353872573586},{"$f":"K102/'MOD-Berechnungen'!K$26","v":7.9453510820754749},{"$f":"L102/'MOD-Berechnungen'!L$26","v":7.8034973429983889},{"$f":"M102/'MOD-Berechnungen'!M$26","v":7.6633479232101527},{"$f":"N102/'MOD-Berechnungen'!N$26","v":7.5463108097569966},{"$f":"O102/'MOD-Berechnungen'!O$26","v":7.3287799177477231},{"$f":"P102/'MOD-Berechnungen'!P$26","v":7.0776426452965167},{"$f":"Q102/'MOD-Berechnungen'!Q$26","v":6.9823251990775184},{"$f":"R102/'MOD-Berechnungen'!R$26","v":6.491299663111799},{"$f":"S102/'MOD-Berechnungen'!S$26","v":6.5866338635861341},{"$f":"T102/'MOD-Berechnungen'!T$26","v":6.3663871067513922},{"$f":"U102/'MOD-Berechnungen'!U$26","v":5.9800558851905752},{"$f":"V102/'MOD-Berechnungen'!V$26","v":5.4581009914276004},{"$f":"W102/'MOD-Berechnungen'!W$26","v":4.6367667314783914},{"$f":"X102/'MOD-Berechnungen'!X$26","v":3.9119490855974877},{"$f":"Y102/'MOD-Berechnungen'!Y$26","v":3.3257421866188239},{"$f":"Z102/'MOD-Berechnungen'!Z$26","v":2.5476169425153681},{"$f":"AA102/'MOD-Berechnungen'!AA$26","v":1.67428958859663},{"$f":"AB102/'MOD-Berechnungen'!AB$26","v":0.88933433601786527},{"$f":"AC102/'MOD-Berechnungen'!AC$26","v":0.45375626149474269},{"$f":"AD102/'MOD-Berechnungen'!AD$26","v":0.27115287177609593},{"$f":"AE102/'MOD-Berechnungen'!AE$26","v":0.12941895139451365},"v2.1.15","v2.1.15"]
[112,null,null,null,"Umlage (Referenz)",{"$f":"F103/'MOD-Berechnungen'!F$26","v":2.4251268658849647},{"$f":"G103/'MOD-Berechnungen'!G$26","v":4.0960531508444449},{"$f":"H103/'MOD-Berechnungen'!H$26","v":4.0862697655483107},{"$f":"I103/'MOD-Berechnungen'!I$26","v":5.9202472601832774},{"$f":"J103/'MOD-Berechnungen'!J$26","v":6.9313202827783655},{"$f":"K103/'MOD-Berechnungen'!K$26","v":6.8189932459714511},{"$f":"L103/'MOD-Berechnungen'!L$26","v":6.9705957361134576},{"$f":"M103/'MOD-Berechnungen'!M$26","v":7.4331288736835921},{"$f":"N103/'MOD-Berechnungen'!N$26","v":7.2150370302530984},{"$f":"O103/'MOD-Berechnungen'!O$26","v":6.724714581126821},{"$f":"P103/'MOD-Berechnungen'!P$26","v":7.0584132122247789},{"$f":"Q103/'MOD-Berechnungen'!Q$26","v":6.6011695941726733},{"$f":"R103/'MOD-Berechnungen'!R$26","v":3.7230827721473405},{"$f":"S103/'MOD-Berechnungen'!S$26","v":2.1943196417701674},{"$f":"T103/'MOD-Berechnungen'!T$26","v":3.880431312467854},{"$f":"U103/'MOD-Berechnungen'!U$26","v":3.3784353017210029},{"$f":"V103/'MOD-Berechnungen'!V$26","v":3.1522288841580344},{"$f":"W103/'MOD-Berechnungen'!W$26","v":2.5506080050163296},{"$f":"X103/'MOD-Berechnungen'!X$26","v":2.1612362032440382},{"$f":"Y103/'MOD-Berechnungen'!Y$26","v":1.7993877700161913},{"$f":"Z103/'MOD-Berechnungen'!Z$26","v":1.3546966586589582},{"$f":"AA103/'MOD-Berechnungen'!AA$26","v":0.81102980712285822},{"$f":"AB103/'MOD-Berechnungen'!AB$26","v":0.38859892005062924},{"$f":"AC103/'MOD-Berechnungen'!AC$26","v":0.22708533938770503},{"$f":"AD103/'MOD-Berechnungen'!AD$26","v":0.21974736638426007},{"$f":"AE103/'MOD-Berechnungen'!AE$26","v":0.2829459049289903},"v2.1.15","v2.1.15"]
[113,null,null,null,"Umlage (Prognose)",{"$f":"F104/'MOD-Berechnungen'!F$26","v":2.4251268658849647},{"$f":"G104/'MOD-Berechnungen'!G$26","v":4.0960531508444449},{"$f":"H104/'MOD-Berechnungen'!H$26","v":4.0862697655483107},{"$f":"I104/'MOD-Berechnungen'!I$26","v":5.9202472601832774},{"$f":"J104/'MOD-Berechnungen'!J$26","v":6.9313202827783655},{"$f":"K104/'MOD-Berechnungen'!K$26","v":6.8189932459714511},{"$f":"L104/'MOD-Berechnungen'!L$26","v":6.9705957361134576},{"$f":"M104/'MOD-Berechnungen'!M$26","v":7.4331288736835921},{"$f":"N104/'MOD-Berechnungen'!N$26","v":7.2150370302530984},{"$f":"O104/'MOD-Berechnungen'!O$26","v":6.724714581126821},{"$f":"P104/'MOD-Berechnungen'!P$26","v":7.0584132122247789},{"$f":"Q104/'MOD-Berechnungen'!Q$26","v":6.6011695941726733},{"$f":"R104/'MOD-Berechnungen'!R$26","v":3.7230827721473405},{"$f":"S104/'MOD-Berechnungen'!S$26","v":2.1943196417701674},{"$f":"T104/'MOD-Berechnungen'!T$26","v":3.880431312467854},{"$f":"U104/'MOD-Berechnungen'!U$26","v":3.3784353017210029},{"$f":"V104/'MOD-Berechnungen'!V$26","v":3.1522288841580344},{"$f":"W104/'MOD-Berechnungen'!W$26","v":2.5506080050163296},{"$f":"X104/'MOD-Berechnungen'!X$26","v":2.1612362032440382},{"$f":"Y104/'MOD-Berechnungen'!Y$26","v":1.7993877700161913},{"$f":"Z104/'MOD-Berechnungen'!Z$26","v":1.3546966586589582},{"$f":"AA104/'MOD-Berechnungen'!AA$26","v":0.81102980712285822},{"$f":"AB104/'MOD-Berechnungen'!AB$26","v":0.38859892005062924},{"$f":"AC104/'MOD-Berechnungen'!AC$26","v":0.22708533938770503},{"$f":"AD104/'MOD-Berechnungen'!AD$26","v":0.21974736638426007},{"$f":"AE104/'MOD-Berechnungen'!AE$26","v":0.2829459049289903},"v2.1.15","v2.1.15"]
[114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[115,null,null,null,"Umlageanteile  [ct/kWh] für Übersichtsgrafik, real oder nominal je nach Schalterstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.15","v2.1.15"]
[116,null,null,null,"Einnahmen der Anlagenbetreiber gemäß Vergütungssatz (Baujahr > 2014)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F96,'GrD-Grafikdaten'!F107)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G96,'GrD-Grafikdaten'!G107)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H96,'GrD-Grafikdaten'!H107)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I96,'GrD-Grafikdaten'!I107)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J96,'GrD-Grafikdaten'!J107)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K96,'GrD-Grafikdaten'!K107)","v":0.34674016946025665},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L96,'GrD-Grafikdaten'!L107)","v":0.90519305019850904},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M96,'GrD-Grafikdaten'!M107)","v":1.4807367349706839},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N96,'GrD-Grafikdaten'!N107)","v":1.9749077089706597},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O96,'GrD-Grafikdaten'!O107)","v":2.3677034569835729},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P96,'GrD-Grafikdaten'!P107)","v":2.6768361668385245},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q96,'GrD-Grafikdaten'!Q107)","v":2.9804641048759821},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R96,'GrD-Grafikdaten'!R107)","v":3.1533029559337367},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S96,'GrD-Grafikdaten'!S107)","v":3.5710484771982873},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T96,'GrD-Grafikdaten'!T107)","v":3.7672126822130898},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U96,'GrD-Grafikdaten'!U107)","v":4.1168239747561106},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V96,'GrD-Grafikdaten'!V107)","v":4.3885721339349075},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W96,'GrD-Grafikdaten'!W107)","v":4.153998612926137},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X96,'GrD-Grafikdaten'!X107)","v":4.0504469141749402},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y96,'GrD-Grafikdaten'!Y107)","v":3.9288741526661854},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z96,'GrD-Grafikdaten'!Z107)","v":3.9069620929635396},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA96,'GrD-Grafikdaten'!AA107)","v":3.903461373453601},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB96,'GrD-Grafikdaten'!AB107)","v":3.9028524983731163},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC96,'GrD-Grafikdaten'!AC107)","v":3.9015181461490531},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD96,'GrD-Grafikdaten'!AD107)","v":3.8361792650591706},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE96,'GrD-Grafikdaten'!AE107)","v":3.7870767940382737},"v2.1.15","v2.1.43"]
[117,null,null,null,"Einnahmen aus Vermarktung",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F97,'GrD-Grafikdaten'!F108)","v":-1.1143275278744671},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G97,'GrD-Grafikdaten'!G108)","v":-1.1481771217342542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H97,'GrD-Grafikdaten'!H108)","v":-1.4749351709875336},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I97,'GrD-Grafikdaten'!I108)","v":-1.6337029152159672},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J97,'GrD-Grafikdaten'!J108)","v":-1.4657694443600116},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K97,'GrD-Grafikdaten'!K108)","v":-1.4327617618396029},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L97,'GrD-Grafikdaten'!L108)","v":-1.409457795327492},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M97,'GrD-Grafikdaten'!M108)","v":-1.3269671439911248},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N97,'GrD-Grafikdaten'!N108)","v":-1.6102913072213689},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O97,'GrD-Grafikdaten'!O108)","v":-2.2003317493481238},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P97,'GrD-Grafikdaten'!P108)","v":-2.5394781566597135},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q97,'GrD-Grafikdaten'!Q108)","v":-2.0923655388120102},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R97,'GrD-Grafikdaten'!R108)","v":-3.882747883441668},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S97,'GrD-Grafikdaten'!S108)","v":-5.6634552683789519},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T97,'GrD-Grafikdaten'!T108)","v":-4.9219952117284622},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U97,'GrD-Grafikdaten'!U108)","v":-4.8825158422907089},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V97,'GrD-Grafikdaten'!V108)","v":-4.9969386513938971},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W97,'GrD-Grafikdaten'!W108)","v":-4.6731781178572636},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X97,'GrD-Grafikdaten'!X108)","v":-4.3466376723096225},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y97,'GrD-Grafikdaten'!Y108)","v":-4.0925240406859116},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z97,'GrD-Grafikdaten'!Z108)","v":-3.7943182309391652},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA97,'GrD-Grafikdaten'!AA108)","v":-3.4996264464321594},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB97,'GrD-Grafikdaten'!AB108)","v":-3.169108338634762},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC97,'GrD-Grafikdaten'!AC108)","v":-2.927604733859503},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD97,'GrD-Grafikdaten'!AD108)","v":-2.7205283517379422},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE97,'GrD-Grafikdaten'!AE108)","v":-2.4766573974023509},"v2.1.15","v2.1.43"]
[118,null,null,null,"Liquiditätsreserve",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F98,'GrD-Grafikdaten'!F109)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G98,'GrD-Grafikdaten'!G109)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H98,'GrD-Grafikdaten'!H109)","v":9.9363640268897269E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I98,'GrD-Grafikdaten'!I109)","v":0.41882948767683209},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J98,'GrD-Grafikdaten'!J109)","v":0.51450044762037139},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K98,'GrD-Grafikdaten'!K109)","v":0.59588029975693935},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L98,'GrD-Grafikdaten'!L109)","v":0.63917545747264604},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M98,'GrD-Grafikdaten'!M109)","v":0.41973237987297907},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N98,'GrD-Grafikdaten'!N109)","v":0.43715441640493991},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O98,'GrD-Grafikdaten'!O109)","v":0.42091884484027542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P98,'GrD-Grafikdaten'!P109)","v":0.54619830175326833},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q98,'GrD-Grafikdaten'!Q109)","v":0.76861898320156619},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R98,'GrD-Grafikdaten'!R109)","v":0.28324012362832324},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S98,'GrD-Grafikdaten'!S109)","v":0.27137385813731224},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T98,'GrD-Grafikdaten'!T109)","v":0.31991132938767008},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U98,'GrD-Grafikdaten'!U109)","v":0.32502284748188753},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V98,'GrD-Grafikdaten'!V109)","v":0.30703325919733476},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W98,'GrD-Grafikdaten'!W109)","v":0.26508662572377822},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X98,'GrD-Grafikdaten'!X109)","v":0.23584016269154762},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y98,'GrD-Grafikdaten'!Y109)","v":0.20883734887461067},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z98,'GrD-Grafikdaten'!Z109)","v":0.17646599069671065},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA98,'GrD-Grafikdaten'!AA109)","v":0.13698930152597238},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB98,'GrD-Grafikdaten'!AB109)","v":0.10440782149466275},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC98,'GrD-Grafikdaten'!AC109)","v":8.9113700777496918E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD98,'GrD-Grafikdaten'!AD109)","v":8.5140064233752394E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE98,'GrD-Grafikdaten'!AE109)","v":8.6857413255096716E-2},"v2.1.15","v2.1.43"]
[119,null,null,null,"Kontostand des Vorjahres",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F99,'GrD-Grafikdaten'!F110)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G99,'GrD-Grafikdaten'!G110)","v":0.27301911687690317},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H99,'GrD-Grafikdaten'!H110)","v":0.18051501743452761},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I99,'GrD-Grafikdaten'!I110)","v":0.66987563555484619},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J99,'GrD-Grafikdaten'!J110)","v":0.580495076175914},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K99,'GrD-Grafikdaten'!K110)","v":-0.38511260956194937},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L99,'GrD-Grafikdaten'!L110)","v":-0.69266139247521119},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M99,'GrD-Grafikdaten'!M110)","v":-0.55504560755227295},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N99,'GrD-Grafikdaten'!N110)","v":-0.94425652016355122},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O99,'GrD-Grafikdaten'!O110)","v":-1.0296510992816279},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P99,'GrD-Grafikdaten'!P110)","v":-0.61556075984894099},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q99,'GrD-Grafikdaten'!Q110)","v":1.184837164735316},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R99,'GrD-Grafikdaten'!R110)","v":-1.2975310154828803},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S99,'GrD-Grafikdaten'!S110)","v":-1.6854955075627092},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T99,'GrD-Grafikdaten'!T110)","v":-0.27431059377937422},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U99,'GrD-Grafikdaten'!U110)","v":-0.32298219897446123},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V99,'GrD-Grafikdaten'!V110)","v":-0.32696418981196645},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W99,'GrD-Grafikdaten'!W110)","v":-0.28865975341303451},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X99,'GrD-Grafikdaten'!X110)","v":-0.25003265451330225},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y99,'GrD-Grafikdaten'!Y110)","v":-0.22309207236024953},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z99,'GrD-Grafikdaten'!Z110)","v":-0.19805382500983618},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA99,'GrD-Grafikdaten'!AA110)","v":-0.1677994760769958},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB99,'GrD-Grafikdaten'!AB110)","v":-0.1305748827088945},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC99,'GrD-Grafikdaten'!AC110)","v":-9.9785312558395664E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD99,'GrD-Grafikdaten'!AD110)","v":-8.5348310332645963E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE99,'GrD-Grafikdaten'!AE110)","v":-8.1704299509258851E-2},"v2.1.15","v2.1.43"]
[119,null,null,null,"Zuschüsse aus dem Bundeshaushalt",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F100,'GrD-Grafikdaten'!F111)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G100,'GrD-Grafikdaten'!G111)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H100,'GrD-Grafikdaten'!H111)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I100,'GrD-Grafikdaten'!I111)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J100,'GrD-Grafikdaten'!J111)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K100,'GrD-Grafikdaten'!K111)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L100,'GrD-Grafikdaten'!L111)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M100,'GrD-Grafikdaten'!M111)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N100,'GrD-Grafikdaten'!N111)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O100,'GrD-Grafikdaten'!O111)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P100,'GrD-Grafikdaten'!P111)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q100,'GrD-Grafikdaten'!Q111)","v":-3.1360306162356211},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R100,'GrD-Grafikdaten'!R111)","v":-0.92742880856456678},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S100,'GrD-Grafikdaten'!S111)","v":-0.88154154979975385},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T100,'GrD-Grafikdaten'!T111)","v":-1.3797388765156033},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U100,'GrD-Grafikdaten'!U111)","v":-1.8863313701926339},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V100,'GrD-Grafikdaten'!V111)","v":-1.7516292151349633},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W100,'GrD-Grafikdaten'!W111)","v":-1.6468080970568528},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X100,'GrD-Grafikdaten'!X111)","v":-1.5532877181445466},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y100,'GrD-Grafikdaten'!Y111)","v":-1.4693263948677264},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z100,'GrD-Grafikdaten'!Z111)","v":-1.3934562675673046},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA100,'GrD-Grafikdaten'!AA111)","v":-1.3250214996716538},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB100,'GrD-Grafikdaten'!AB111)","v":-1.2629783857507084},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC100,'GrD-Grafikdaten'!AC111)","v":-1.2070618002797318},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD100,'GrD-Grafikdaten'!AD111)","v":-1.1560588800838096},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE100,'GrD-Grafikdaten'!AE111)","v":-1.1094069735416157},"v2.1.15","v2.1.43"]
[120,null,null,null,"Sonstige Effekte*\n*vermiedene Netzentgelte, Grünstromprivileg, sonstige Kosten",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F101,'GrD-Grafikdaten'!F112)","v":1.2621203479080452E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G101,'GrD-Grafikdaten'!G112)","v":0.21705777646400023},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H101,'GrD-Grafikdaten'!H112)","v":-2.030389836889188E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I101,'GrD-Grafikdaten'!I112)","v":-7.6196695631972927E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J101,'GrD-Grafikdaten'!J112)","v":-7.2646252065796002E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K101,'GrD-Grafikdaten'!K112)","v":-0.15408249338839253},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L101,'GrD-Grafikdaten'!L112)","v":-0.19537762018019211},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M101,'GrD-Grafikdaten'!M112)","v":-0.23261197641055825},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N101,'GrD-Grafikdaten'!N112)","v":-0.17235341820590774},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O101,'GrD-Grafikdaten'!O112)","v":-0.13412767068844386},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P101,'GrD-Grafikdaten'!P112)","v":-8.0443426936161966E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q101,'GrD-Grafikdaten'!Q112)","v":-8.278910044952377E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R101,'GrD-Grafikdaten'!R112)","v":-5.3106405646958163E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S101,'GrD-Grafikdaten'!S112)","v":-7.0128944737390259E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T101,'GrD-Grafikdaten'!T112)","v":-7.2173137743076529E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U101,'GrD-Grafikdaten'!U112)","v":-7.0475794869206645E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V101,'GrD-Grafikdaten'!V112)","v":-6.7441943850191574E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W101,'GrD-Grafikdaten'!W112)","v":-5.7824695904141861E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X101,'GrD-Grafikdaten'!X112)","v":-5.0634240205999839E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y101,'GrD-Grafikdaten'!Y112)","v":-4.6785678178503848E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z101,'GrD-Grafikdaten'!Z112)","v":-4.1415616307358058E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA101,'GrD-Grafikdaten'!AA112)","v":-3.5045833096892812E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB101,'GrD-Grafikdaten'!AB112)","v":-2.5722605539340252E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC101,'GrD-Grafikdaten'!AC112)","v":-2.3186772064501818E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD101,'GrD-Grafikdaten'!AD112)","v":-2.0845143498167591E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE101,'GrD-Grafikdaten'!AE112)","v":-1.9852527153369992E-2},"v2.1.15","v2.1.43"]
[121,null,null,null,"Einnahmen der Anlagenbetreiber gemäß Vergütungssatz (Baujahr < 2015)",{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F102,'GrD-Grafikdaten'!F113)","v":3.149123966277187},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G102,'GrD-Grafikdaten'!G113)","v":4.1888003025421927},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H102,'GrD-Grafikdaten'!H113)","v":4.8064331813660583},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I102,'GrD-Grafikdaten'!I113)","v":5.8986442334188212},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J102,'GrD-Grafikdaten'!J113)","v":6.6832122779814043},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K102,'GrD-Grafikdaten'!K113)","v":7.1886572360120375},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L102,'GrD-Grafikdaten'!L113)","v":7.0956148314624299},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M102,'GrD-Grafikdaten'!M113)","v":7.0727015380925158},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N102,'GrD-Grafikdaten'!N113)","v":7.0900492955319212},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O102,'GrD-Grafikdaten'!O113)","v":6.982070043724252},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P102,'GrD-Grafikdaten'!P113)","v":6.7765276396295775},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q102,'GrD-Grafikdaten'!Q113)","v":6.8791381271699699},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R102,'GrD-Grafikdaten'!R113)","v":6.491299663111799},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S102,'GrD-Grafikdaten'!S113)","v":6.6854333715399257},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T102,'GrD-Grafikdaten'!T113)","v":6.5588111570529515},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U102,'GrD-Grafikdaten'!U113)","v":6.2532151204352653},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V102,'GrD-Grafikdaten'!V113)","v":5.7930294479314277},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W102,'GrD-Grafikdaten'!W113)","v":4.9951146295649052},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X102,'GrD-Grafikdaten'!X113)","v":4.2774943765331415},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y102,'GrD-Grafikdaten'!Y113)","v":3.6910580474417412},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z102,'GrD-Grafikdaten'!Z113)","v":2.8698715992281612},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA102,'GrD-Grafikdaten'!AA113)","v":1.9143659315083248},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB102,'GrD-Grafikdaten'!AB113)","v":1.0321088040453661},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC102,'GrD-Grafikdaten'!AC113)","v":0.53450170606656722},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD102,'GrD-Grafikdaten'!AD113)","v":0.32419530073947944},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE102,'GrD-Grafikdaten'!AE113)","v":0.15705668476905912},"v2.1.15","v2.1.43"]
[122,null,null,null,"Umlage (Referenz)",{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F103,'GrD-Grafikdaten'!F114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F103,'GrD-Grafikdaten'!F114))","v":2.0469999999999997},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G103,'GrD-Grafikdaten'!G114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G103,'GrD-Grafikdaten'!G114))","v":3.5300000000000007},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H103,'GrD-Grafikdaten'!H114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H103,'GrD-Grafikdaten'!H114))","v":3.5920000000000005},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I103,'GrD-Grafikdaten'!I114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I103,'GrD-Grafikdaten'!I114))","v":5.2769999999999992},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J103,'GrD-Grafikdaten'!J114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J103,'GrD-Grafikdaten'!J114))","v":6.2399999999999993},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K103,'GrD-Grafikdaten'!K114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K103,'GrD-Grafikdaten'!K114))","v":6.1695706877643843},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L103,'GrD-Grafikdaten'!L114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L103,'GrD-Grafikdaten'!L114))","v":6.3382686397238945},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M103,'GrD-Grafikdaten'!M114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M103,'GrD-Grafikdaten'!M114))","v":6.8602264368703567},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N103,'GrD-Grafikdaten'!N114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N103,'GrD-Grafikdaten'!N114))","v":6.7788048363237206},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O103,'GrD-Grafikdaten'!O114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O103,'GrD-Grafikdaten'!O114))","v":6.406581826229905},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P103,'GrD-Grafikdaten'!P114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P103,'GrD-Grafikdaten'!P114))","v":6.7581163138201807},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q103,'GrD-Grafikdaten'!Q114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q103,'GrD-Grafikdaten'!Q114))","v":6.5036153637169205},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R103,'GrD-Grafikdaten'!R114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R103,'GrD-Grafikdaten'!R114))","v":3.7230827721473405},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S103,'GrD-Grafikdaten'!S114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S103,'GrD-Grafikdaten'!S114))","v":2.2272344363967198},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T103,'GrD-Grafikdaten'!T114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T103,'GrD-Grafikdaten'!T114))","v":3.997717348887194},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U103,'GrD-Grafikdaten'!U114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U103,'GrD-Grafikdaten'!U114))","v":3.5327567363462515},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V103,'GrD-Grafikdaten'!V114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V103,'GrD-Grafikdaten'!V114))","v":3.3456608408726511},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W103,'GrD-Grafikdaten'!W114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W103,'GrD-Grafikdaten'!W114))","v":2.7477292039835279},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X103,'GrD-Grafikdaten'!X114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X103,'GrD-Grafikdaten'!X114))","v":2.3631891682261594},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y103,'GrD-Grafikdaten'!Y114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y103,'GrD-Grafikdaten'!Y114))","v":1.9970413628901464},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z103,'GrD-Grafikdaten'!Z114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z103,'GrD-Grafikdaten'!Z114))","v":1.5260557430647477},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA103,'GrD-Grafikdaten'!AA114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA103,'GrD-Grafikdaten'!AA114))","v":0.92732335121019616},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB103,'GrD-Grafikdaten'!AB114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB103,'GrD-Grafikdaten'!AB114))","v":0.45098491127943902},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC103,'GrD-Grafikdaten'!AC114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC103,'GrD-Grafikdaten'!AC114))","v":0.26749493423098486},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD103,'GrD-Grafikdaten'!AD114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD103,'GrD-Grafikdaten'!AD114))","v":0.26273394437983666},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE103,'GrD-Grafikdaten'!AE114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE103,'GrD-Grafikdaten'!AE114))","v":0.34336969445583421},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AF103,'GrD-Grafikdaten'!AF114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AF103,'GrD-Grafikdaten'!AF114))","v":0},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AG103,'GrD-Grafikdaten'!AG114)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AG103,'GrD-Grafikdaten'!AG114))","v":0}]
[123,null,null,null,"Umlage (Prognose)",{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F104,'GrD-Grafikdaten'!F115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F104,'GrD-Grafikdaten'!F115))","v":2.0469999999999997},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G104,'GrD-Grafikdaten'!G115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G104,'GrD-Grafikdaten'!G115))","v":3.5300000000000007},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H104,'GrD-Grafikdaten'!H115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H104,'GrD-Grafikdaten'!H115))","v":3.5920000000000005},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I104,'GrD-Grafikdaten'!I115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I104,'GrD-Grafikdaten'!I115))","v":5.2769999999999992},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J104,'GrD-Grafikdaten'!J115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J104,'GrD-Grafikdaten'!J115))","v":6.2399999999999993},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K104,'GrD-Grafikdaten'!K115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K104,'GrD-Grafikdaten'!K115))","v":6.1695706877643843},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L104,'GrD-Grafikdaten'!L115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L104,'GrD-Grafikdaten'!L115))","v":6.3382686397238945},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M104,'GrD-Grafikdaten'!M115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M104,'GrD-Grafikdaten'!M115))","v":6.8602264368703567},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N104,'GrD-Grafikdaten'!N115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N104,'GrD-Grafikdaten'!N115))","v":6.7788048363237206},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O104,'GrD-Grafikdaten'!O115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O104,'GrD-Grafikdaten'!O115))","v":6.406581826229905},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P104,'GrD-Grafikdaten'!P115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P104,'GrD-Grafikdaten'!P115))","v":6.7581163138201807},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q104,'GrD-Grafikdaten'!Q115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q104,'GrD-Grafikdaten'!Q115))","v":6.5036153637169205},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R104,'GrD-Grafikdaten'!R115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R104,'GrD-Grafikdaten'!R115))","v":3.7230827721473405},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S104,'GrD-Grafikdaten'!S115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S104,'GrD-Grafikdaten'!S115))","v":2.2272344363967198},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T104,'GrD-Grafikdaten'!T115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T104,'GrD-Grafikdaten'!T115))","v":3.997717348887194},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U104,'GrD-Grafikdaten'!U115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U104,'GrD-Grafikdaten'!U115))","v":3.5327567363462515},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V104,'GrD-Grafikdaten'!V115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V104,'GrD-Grafikdaten'!V115))","v":3.3456608408726511},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W104,'GrD-Grafikdaten'!W115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W104,'GrD-Grafikdaten'!W115))","v":2.7477292039835279},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X104,'GrD-Grafikdaten'!X115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X104,'GrD-Grafikdaten'!X115))","v":2.3631891682261594},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y104,'GrD-Grafikdaten'!Y115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y104,'GrD-Grafikdaten'!Y115))","v":1.9970413628901464},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z104,'GrD-Grafikdaten'!Z115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z104,'GrD-Grafikdaten'!Z115))","v":1.5260557430647477},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA104,'GrD-Grafikdaten'!AA115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA104,'GrD-Grafikdaten'!AA115))","v":0.92732335121019616},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB104,'GrD-Grafikdaten'!AB115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB104,'GrD-Grafikdaten'!AB115))","v":0.45098491127943902},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC104,'GrD-Grafikdaten'!AC115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC104,'GrD-Grafikdaten'!AC115))","v":0.26749493423098486},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD104,'GrD-Grafikdaten'!AD115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD104,'GrD-Grafikdaten'!AD115))","v":0.26273394437983666},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE104,'GrD-Grafikdaten'!AE115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE104,'GrD-Grafikdaten'!AE115))","v":0.34336969445583421},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AF104,'GrD-Grafikdaten'!AF115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AF104,'GrD-Grafikdaten'!AF115))","v":0},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AG104,'GrD-Grafikdaten'!AG115)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AG104,'GrD-Grafikdaten'!AG115))","v":0}]
[124,null,null,null,"test",{"$f":"SUM(F118:F124)-F126","v":4.1764188180071216E-4},{"$f":"SUM(G118:G124)-G126","v":7.0007414884143415E-4},-9.2723028694274845E-4,4.497458025598533E-4,-2.0789464811699077E-4,-1.0249847325095374E-2,4.2178914267951839E-3,-1.6805118881340064E-3,-3.5946610070274332E-3,0,5.9634509563730731E-3,-1.7422392312411716E-3,4.3945857390444765E-2,0,0,0,0,0,0,0,0,0,9.4368957093138306E-16,0,0,0]
[125]
[126]
[127]
[128,null,null,null,"Differenz zu Referenz-Szenario (ct/kWh, Mrd. Euro) für Ergebnistabelle"]
[129,null,null,null,"Umlage",{"$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$5=\"nominal\",Q52-Q8,Q70-Q26)","v":0},{"$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$5=\"nominal\",Q60-Q16,Q78-Q34)","v":0},{"$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$5=\"nominal\",Q61-Q17,Q79-Q35)","v":0},{"$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$5=\"nominal\",Q64-Q20,Q82-Q38)","v":0},{"$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$5=\"nominal\",'GrD-Grafikdaten'!K64,'GrD-Grafikdaten'!K82)","v":9.7365706877643845},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L64,'GrD-Grafikdaten'!L82)","v":9.464268639723894},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M64,'GrD-Grafikdaten'!M82)","v":9.5352264368703565},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N64,'GrD-Grafikdaten'!N82)","v":10.00080483632372},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O64,'GrD-Grafikdaten'!O82)","v":11.034581826229905},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P64,'GrD-Grafikdaten'!P82)","v":11.692116313820181},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q64,'GrD-Grafikdaten'!Q82)","v":10.577615363716919},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R64,'GrD-Grafikdaten'!R82)","v":11.563082772147341},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S64,'GrD-Grafikdaten'!S82)","v":10.97923443639672},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T64,'GrD-Grafikdaten'!T82)","v":11.250717348887195},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U64,'GrD-Grafikdaten'!U82)","v":10.692756736346251},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V64,'GrD-Grafikdaten'!V82)","v":10.407660840872651},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W64,'GrD-Grafikdaten'!W82)","v":9.7827292039835285},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X64,'GrD-Grafikdaten'!X82)","v":9.3241891682261588},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y64,'GrD-Grafikdaten'!Y82)","v":8.8900413628901465},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z64,'GrD-Grafikdaten'!Z82)","v":8.3840557430647475},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA64,'GrD-Grafikdaten'!AA82)","v":7.7443233512101965},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB64,'GrD-Grafikdaten'!AB82)","v":7.1887349112794388},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC64,'GrD-Grafikdaten'!AC82)","v":6.9259949342309861},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD64,'GrD-Grafikdaten'!AD82)","v":6.8419839443798365},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE64,'GrD-Grafikdaten'!AE82)","v":6.8433696944558342},"v2.1.16","v2.1.16"]
[147,null,null,null,"Strompreis",{"$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$5=\"nominal\",'GrD-Grafikdaten'!Q63,'GrD-Grafikdaten'!Q81)","v":4.0739999999999998},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R63,'GrD-Grafikdaten'!R81)","v":7.8400000000000007},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S63,'GrD-Grafikdaten'!S81)","v":8.7519999999999989},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T63,'GrD-Grafikdaten'!T81)","v":7.2530000000000001},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U63,'GrD-Grafikdaten'!U81)","v":7.1599999999999993},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V63,'GrD-Grafikdaten'!V81)","v":7.0620000000000003},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W63,'GrD-Grafikdaten'!W81)","v":7.035000000000001},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X63,'GrD-Grafikdaten'!X81)","v":6.9610000000000003},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y63,'GrD-Grafikdaten'!Y81)","v":6.8930000000000007},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z63,'GrD-Grafikdaten'!Z81)","v":6.8579999999999997},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA63,'GrD-Grafikdaten'!AA81)","v":6.8170000000000002},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB63,'GrD-Grafikdaten'!AB81)","v":6.7377500000000001},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC63,'GrD-Grafikdaten'!AC81)","v":6.658500000000001},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD63,'GrD-Grafikdaten'!AD81)","v":6.57925},{"$f":"IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE63,'GrD-Grafikdaten'!AE81)","v":6.5},"v2.1.16","v2.1.16"]
[148,null,null,null,"Umlage",{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F52,'GrD-Grafikdaten'!F70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!F52,'GrD-Grafikdaten'!F70))","v":2.0469999999999997},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G52,'GrD-Grafikdaten'!G70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!G52,'GrD-Grafikdaten'!G70))","v":3.5300000000000007},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H52,'GrD-Grafikdaten'!H70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!H52,'GrD-Grafikdaten'!H70))","v":3.5920000000000005},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I52,'GrD-Grafikdaten'!I70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!I52,'GrD-Grafikdaten'!I70))","v":5.2769999999999992},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J52,'GrD-Grafikdaten'!J70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!J52,'GrD-Grafikdaten'!J70))","v":6.2399999999999993},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K52,'GrD-Grafikdaten'!K70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!K52,'GrD-Grafikdaten'!K70))","v":6.1695706877643843},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L52,'GrD-Grafikdaten'!L70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!L52,'GrD-Grafikdaten'!L70))","v":6.3382686397238945},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M52,'GrD-Grafikdaten'!M70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!M52,'GrD-Grafikdaten'!M70))","v":6.8602264368703567},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N52,'GrD-Grafikdaten'!N70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!N52,'GrD-Grafikdaten'!N70))","v":6.7788048363237206},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O52,'GrD-Grafikdaten'!O70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!O52,'GrD-Grafikdaten'!O70))","v":6.406581826229905},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P52,'GrD-Grafikdaten'!P70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!P52,'GrD-Grafikdaten'!P70))","v":6.7581163138201807},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q52,'GrD-Grafikdaten'!Q70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Q52,'GrD-Grafikdaten'!Q70))","v":6.5036153637169205},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R52,'GrD-Grafikdaten'!R70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!R52,'GrD-Grafikdaten'!R70))","v":3.7230827721473405},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S52,'GrD-Grafikdaten'!S70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!S52,'GrD-Grafikdaten'!S70))","v":2.2272344363967198},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T52,'GrD-Grafikdaten'!T70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!T52,'GrD-Grafikdaten'!T70))","v":3.997717348887194},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U52,'GrD-Grafikdaten'!U70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!U52,'GrD-Grafikdaten'!U70))","v":3.5327567363462515},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V52,'GrD-Grafikdaten'!V70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!V52,'GrD-Grafikdaten'!V70))","v":3.3456608408726511},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W52,'GrD-Grafikdaten'!W70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!W52,'GrD-Grafikdaten'!W70))","v":2.7477292039835279},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X52,'GrD-Grafikdaten'!X70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!X52,'GrD-Grafikdaten'!X70))","v":2.3631891682261594},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y52,'GrD-Grafikdaten'!Y70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Y52,'GrD-Grafikdaten'!Y70))","v":1.9970413628901464},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z52,'GrD-Grafikdaten'!Z70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!Z52,'GrD-Grafikdaten'!Z70))","v":1.5260557430647477},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA52,'GrD-Grafikdaten'!AA70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AA52,'GrD-Grafikdaten'!AA70))","v":0.92732335121019616},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB52,'GrD-Grafikdaten'!AB70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AB52,'GrD-Grafikdaten'!AB70))","v":0.45098491127943902},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC52,'GrD-Grafikdaten'!AC70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AC52,'GrD-Grafikdaten'!AC70))","v":0.26749493423098486},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD52,'GrD-Grafikdaten'!AD70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AD52,'GrD-Grafikdaten'!AD70))","v":0.26273394437983666},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE52,'GrD-Grafikdaten'!AE70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AE52,'GrD-Grafikdaten'!AE70))","v":0.34336969445583421},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AF52,'GrD-Grafikdaten'!AF70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AF52,'GrD-Grafikdaten'!AF70))","v":0},{"$f":"IF(IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AG52,'GrD-Grafikdaten'!AG70)<0,0,IF(ControlPanel!$T$5=\"nominal\",'GrD-Grafikdaten'!AG52,'GrD-Grafikdaten'!AG70))","v":0}]
[149]
[150]
[151]
[152]
[153,null,null,null,"Stromverbrauch (TWh)"]
[154,null,null,null,"Nicht privilegierter Letztverbrauch",{"$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},{"$f":"'MOD-Berechnungen'!K185","v":350.72573712000002},{"$f":"'MOD-Berechnungen'!L185","v":355.8609206000001},{"$f":"'MOD-Berechnungen'!M185","v":342.7521021199999},{"$f":"'MOD-Berechnungen'!N185","v":343.49791497249993},{"$f":"'MOD-Berechnungen'!O185","v":344.26749819460247},{"$f":"'MOD-Berechnungen'!P185","v":344.07288462324232},{"$f":"'MOD-Berechnungen'!Q185","v":331.62972795561251},{"$f":"'MOD-Berechnungen'!R185","v":333.98179361441754},{"$f":"'MOD-Berechnungen'!S185","v":334.82423049120968},{"$f":"'MOD-Berechnungen'!T185","v":330.33941553382203},{"$f":"'MOD-Berechnungen'!U185","v":326.47257729939474},{"$f":"'MOD-Berechnungen'!V185","v":323.81742528908472},{"$f":"'MOD-Berechnungen'!W185","v":345.3913933110569},{"$f":"'MOD-Berechnungen'!X185","v":367.19992462821301},{"$f":"'MOD-Berechnungen'!Y185","v":389.14440328027115},{"$f":"'MOD-Berechnungen'!Z185","v":411.24882806471254},{"$f":"'MOD-Berechnungen'!AA185","v":433.35770218593228},{"$f":"'MOD-Berechnungen'!AB185","v":455.47168616129227},{"$f":"'MOD-Berechnungen'!AC185","v":477.34754447228744},{"$f":"'MOD-Berechnungen'!AD185","v":499.14528744982846},{"$f":"'MOD-Berechnungen'!AE185","v":520.83795517456952}]
[155,null,null,null,"Privilegierter Letztverbrauch",{"$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},{"$f":"'MOD-Berechnungen'!Q12","v":112.73},{"$f":"'MOD-Berechnungen'!R12","v":118.62},{"$f":"'MOD-Berechnungen'!S12","v":116.59},{"$f":"'MOD-Berechnungen'!T12","v":119.55},{"$f":"'MOD-Berechnungen'!U12","v":119.81},{"$f":"'MOD-Berechnungen'!V12","v":121.07},{"$f":"'MOD-Berechnungen'!W12","v":121.07},{"$f":"'MOD-Berechnungen'!X12","v":121.07},{"$f":"'MOD-Berechnungen'!Y12","v":121.07},{"$f":"'MOD-Berechnungen'!Z12","v":121.07},{"$f":"'MOD-Berechnungen'!AA12","v":121.07},{"$f":"'MOD-Berechnungen'!AB12","v":121.07},{"$f":"'MOD-Berechnungen'!AC12","v":121.07},{"$f":"'MOD-Berechnungen'!AD12","v":121.07},{"$f":"'MOD-Berechnungen'!AE12","v":121.07}]
[156,null,null,null,"Eigenverbrauch (Bestand und Bestandsersatz, fossil)",{"$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},{"$f":"'MOD-Berechnungen'!Q13","v":60.732941999999994},{"$f":"'MOD-Berechnungen'!R13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!S13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!T13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!U13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!V13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!W13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!X13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!Y13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!Z13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!AA13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!AB13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!AC13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!AD13","v":47.785909999999994},{"$f":"'MOD-Berechnungen'!AE13","v":47.785909999999994}]
[157,null,null,null,"Eigenverbrauch (Neuanlagen, EE und KWK)",{"$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},{"$f":"'MOD-Berechnungen'!K14+'MOD-Berechnungen'!K265","v":0.32726288000000003},{"$f":"'MOD-Berechnungen'!L14+'MOD-Berechnungen'!L265","v":1.0390793999999999},{"$f":"'MOD-Berechnungen'!M14+'MOD-Berechnungen'!M265","v":1.21881288},{"$f":"'MOD-Berechnungen'!N14+'MOD-Berechnungen'!N265","v":1.9339500274999999},{"$f":"'MOD-Berechnungen'!O14+'MOD-Berechnungen'!O265","v":3.7481448053975073},{"$f":"'MOD-Berechnungen'!P14+'MOD-Berechnungen'!P265","v":4.0547823767576929},{"$f":"'MOD-Berechnungen'!Q14+'MOD-Berechnungen'!Q265","v":6.405829044387545},{"$f":"'MOD-Berechnungen'!R14+'MOD-Berechnungen'!R265","v":8.210714385582488},{"$f":"'MOD-Berechnungen'!S14+'MOD-Berechnungen'!S265","v":9.1906144169262518},{"$f":"'MOD-Berechnungen'!T14+'MOD-Berechnungen'!T265","v":10.252308260351144},{"$f":"'MOD-Berechnungen'!U14+'MOD-Berechnungen'!U265","v":11.311492495705815},{"$f":"'MOD-Berechnungen'!V14+'MOD-Berechnungen'!V265","v":12.353045850686588},{"$f":"'MOD-Berechnungen'!W14+'MOD-Berechnungen'!W265","v":12.799037625958174},{"$f":"'MOD-Berechnungen'!X14+'MOD-Berechnungen'!X265","v":13.047840380104345},{"$f":"'MOD-Berechnungen'!Y14+'MOD-Berechnungen'!Y265","v":13.298083410615384},{"$f":"'MOD-Berechnungen'!Z14+'MOD-Berechnungen'!Z265","v":13.549766717491293},{"$f":"'MOD-Berechnungen'!AA14+'MOD-Berechnungen'!AA265","v":13.80289030073207},{"$f":"'MOD-Berechnungen'!AB14+'MOD-Berechnungen'!AB265","v":14.05745416033772},{"$f":"'MOD-Berechnungen'!AC14+'MOD-Berechnungen'!AC265","v":14.313458296308237},{"$f":"'MOD-Berechnungen'!AD14+'MOD-Berechnungen'!AD265","v":14.570902708643622},{"$f":"'MOD-Berechnungen'!AE14+'MOD-Berechnungen'!AE265","v":14.828234983902535},null,"v2.1.27"]
[158,null,null,null,"Eigenverbrauch (Neuanlagen, fossil, nicht KWK)",{"$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},{"$f":"'MOD-Berechnungen'!Q15","v":3.8827539999999998},{"$f":"'MOD-Berechnungen'!R15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!S15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!T15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!U15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!V15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!W15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!X15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!Y15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!Z15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!AA15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!AB15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!AC15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!AD15","v":5.2223569999999997},{"$f":"'MOD-Berechnungen'!AE15","v":5.2223569999999997}]
[159,null,null,null,"Grünstromprivileg",{"$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":59.714285714285715},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!S6","v":57.428571428571431},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!T6","v":55.142857142857146},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!U6","v":52.857142857142861},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!V6","v":50.571428571428577},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!W6","v":48.285714285714292},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!X6","v":46.000000000000007},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!Y6","v":43.714285714285722},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!Z6","v":41.428571428571438},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AA6","v":39.142857142857153},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AB6","v":36.857142857142861},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AC6","v":34.571428571428577},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AD6","v":32.285714285714292},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AE6","v":30}]
[160]
[161,null,null,null,"Summe",{"$f":"SUM(F157:F163)","v":615.29999999999995},{"$f":"SUM(G157:G163)","v":606.79999999999995},606.5279119999999,601.56253900000002,595.19067800000005,597.59130600000003,595.84729100000004,597.44302751999987,593.13938185160771,596.20352600000001,598.04238799999996,577.38125300000002,573.53506071428569,571.04168333670737,568.29284793703027,563.45947965224343,560.82016671119993,580.5544122227293,600.32603200831738,620.2350394051723,640.30543321077516,660.38171662952141,680.46455017877281,700.31069834002415,720.08017144418636,739.74445715847196]
[162,null,null,null,"Anteil privilegierter Letztverbrauch",{"$f":"F158/F$165","v":0.11032992036405005},{"$f":"G158/G$165","v":0.12315419591298617},0.13969257526931425,0.15995924905822634,0.17897288203159659,0.18448561565920774,0.17437353759824345,0.19105687361323986,0.19336098817443431,0.19108690745985288,0.1942532290871663,0.19524360968470864,0.20682257829585796,0.20417073464539753,0.21036689170729586,0.21263285884185404,0.21588025393235588,0.20854203749217493,0.20167374650566977,0.19520019397180538,0.1890816377941717,0.18333336152599919,0.17792256770494844,0.1728804090626879,0.16813405618041541,0.16366462611299262]
[163,null,null,null,"Anteil nicht privilegierter Letztverbrauch",{"$f":"F157/F165","v":0.65105639525434755},{"$f":"G157/G165","v":0.63142671766644698},0.6372474116244794,0.63710509905936819,0.62208710701614844,0.58689899534783396,0.59723510700663751,0.57369838851877142,0.57911837501027141,0.57743284496207836,0.57533193554039908,0.57436871431572523,0.58232149434504255,0.58633938688112353,0.58128378129866121,0.57940737371370066,0.5773997522022738,0.59493371515114368,0.61166750240663481,0.62741441317709912,0.64226977741314595,0.65622304687312971,0.66935402592483317,0.68162252212305818,0.69318015860476634,0.70407821259685743]
[164]
[165,null,null,null,"Anteil an Umlage"]
[166,null,null,null,"Nicht privilegierter Letztverbrauch",{"$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},{"$f":"'MOD-Berechnungen'!Q17*(1-'MOD-Berechnungen'!Q18)","v":5.7273700895980995E-2},{"$f":"'MOD-Berechnungen'!R17*(1-'MOD-Berechnungen'!R18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!S17*(1-'MOD-Berechnungen'!S18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!T17*(1-'MOD-Berechnungen'!T18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!U17*(1-'MOD-Berechnungen'!U18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!V17*(1-'MOD-Berechnungen'!V18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!W17*(1-'MOD-Berechnungen'!W18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!X17*(1-'MOD-Berechnungen'!X18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!Y17*(1-'MOD-Berechnungen'!Y18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!Z17*(1-'MOD-Berechnungen'!Z18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!AA17*(1-'MOD-Berechnungen'!AA18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!AB17*(1-'MOD-Berechnungen'!AB18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!AC17*(1-'MOD-Berechnungen'!AC18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!AD17*(1-'MOD-Berechnungen'!AD18)","v":5.9111981086833743E-2},{"$f":"'MOD-Berechnungen'!AE17*(1-'MOD-Berechnungen'!AE18)","v":5.9111981086833743E-2},null,"v2.1.38"]
[168,null,null,null,"Anteil an Umlage für Eigenverbrauch aus Bestandsanlagen",{"$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":0.51337757596926303},{"$f":"'MOD-Berechnungen'!S20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!T20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!U20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!V20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!W20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!X20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!Y20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!Z20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!AA20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!AB20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!AC20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!AD20","v":0.51337757596926303},{"$f":"'MOD-Berechnungen'!AE20","v":0.51337757596926303}]
[170,null,null,null,"Anteil an Umlage für Eigenverbrauch aus fossilen Nicht-KWK-Neuanlagen",{"$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$5=\"nominal\",K52,K70)","v":6.1695706877643843},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L52,L70)","v":6.3382686397238945},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M52,M70)","v":6.8602264368703567},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N52,N70)","v":6.7788048363237206},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O52,O70)","v":6.406581826229905},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P52,P70)","v":6.7581163138201807},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q52,Q70)","v":6.5036153637169205},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R52,R70)","v":3.7230827721473405},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S52,S70)","v":2.2272344363967198},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T52,T70)","v":3.997717348887194},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U52,U70)","v":3.5327567363462515},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V52,V70)","v":3.3456608408726511},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W52,W70)","v":2.7477292039835279},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X52,X70)","v":2.3631891682261594},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y52,Y70)","v":1.9970413628901464},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z52,Z70)","v":1.5260557430647477},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA52,AA70)","v":0.92732335121019616},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB52,AB70)","v":0.45098491127943902},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC52,AC70)","v":0.26749493423098486},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD52,AD70)","v":0.26273394437983666},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE52,AE70)","v":0.34336969445583421},null,"v3.0"]
[174]
[175,null,null,null,"Umlagesatz (ct/kWh)"]
[176,null,null,null,"Nicht privilegierter Letztverbrauch",{"$f":"F$177*F170","v":2.0469999999999997},{"$f":"G$177*G170","v":3.5300000000000007},3.5920000000000005,5.2769999999999992,6.2399999999999993,6.1695706877643843,6.3382686397238945,6.8602264368703567,6.7788048363237206,6.406581826229905,6.7581163138201807,6.5036153637169205,3.7230827721473405,2.2272344363967198,3.997717348887194,3.5327567363462515,3.3456608408726511,2.7477292039835279,2.3631891682261594,1.9970413628901464,1.5260557430647477,0.92732335121019616,0.45098491127943902,0.26749493423098486,0.26273394437983666,0.34336969445583421]
[177,null,null,null,"Privilegierter Letztverbrauch",{"$f":"F$177*F171","v":4.9989800764796165E-2},4.9990085901745571E-2,5.0001590567365084E-2,3.3995000948890464E-2,0.13001254107481827,0.43125299107473042,0.47346866738737492,0.39147943922324174,0.40690666517638763,0.36712782552459539,0.38282786662893387,0.37248612108402956,0.22007879841189013,0.1316562398802277,0.23631299231792693,0.20882824938328412,0.19776864034862443,0.16242371673761505,0.13969279341679511,0.11804907127278702,9.0208178221497376E-2,5.4815920398116398E-2,2.6658611545997593E-2,1.5812155493085813E-2,1.5530723951050132E-2,2.0297262884465154E-2]
[178,null,null,null,"Eigenverbrauch (Bestand und Bestandsersatz, fossil)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,"Eigenverbrauch (Neuanlagen, EE und KWK)",0,{"$f":"G$177*G173","v":0},0,0,0,1.8508712063293151,2.2183940239033628,2.7440948812936061,2.2804376484050883,2.3253783078074468,2.5482836783575213,2.4523189764851416,1.9113472086979257,1.1434122160726157,2.0523384419819761,1.8136380897945235,1.717587252502488,1.4106225581610163,1.2132083267407647,1.0252362539908968,0.78344279816855267,0.47606701418398406,0.23152554055135155,0.13732590091956046,0.13488171549056371,0.17627830140104267]
[180,null,null,null,"Eigenverbrauch (Neuanlagen, fossil, nicht KWK)",0,0,0,0,0,6.1695706877643843,6.3382686397238945,6.8602264368703567,6.7788048363237206,6.406581826229905,6.7581163138201807,6.5036153637169205,3.7230827721473405,2.2272344363967198,3.997717348887194,3.5327567363462515,3.3456608408726511,2.7477292039835279,2.3631891682261594,1.9970413628901464,1.5260557430647477,0.92732335121019616,0.45098491127943902,0.26749493423098486,0.26273394437983666,0.34336969445583421]
[181,null,null,null,"Grünstromprivileg",{"$f":"IF(ControlPanel!$T$5=\"nominal\",F177-F175/10,F177-F175/10/'MOD-Berechnungen'!F26)","v":0},{"$f":"IF(ControlPanel!$T$5=\"nominal\",G177-G175/10,G177-G175/10/'MOD-Berechnungen'!G26)","v":-9.9999999999944578E-4},{"$f":"IF(ControlPanel!$T$5=\"nominal\",H177-H175/10,H177-H175/10/'MOD-Berechnungen'!H26)","v":1.5920000000000005},{"$f":"IF(ControlPanel!$T$5=\"nominal\",I177-I175/10,I177-I175/10/'MOD-Berechnungen'!I26)","v":3.2769999999999992},{"$f":"IF(ControlPanel!$T$5=\"nominal\",J177-J175/10,J177-J175/10/'MOD-Berechnungen'!J26)","v":4.2399999999999993},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K177-K175/10,K177-K175/10/'MOD-Berechnungen'!K26)","v":6.1695706877643843},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L177-L175/10,L177-L175/10/'MOD-Berechnungen'!L26)","v":6.3382686397238945},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M177-M175/10,M177-M175/10/'MOD-Berechnungen'!M26)","v":6.8602264368703567},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N177-N175/10,N177-N175/10/'MOD-Berechnungen'!N26)","v":6.7788048363237206},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O177-O175/10,O177-O175/10/'MOD-Berechnungen'!O26)","v":6.406581826229905},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P177-P175/10,P177-P175/10/'MOD-Berechnungen'!P26)","v":6.7581163138201807},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q177-Q175/10,Q177-Q175/10/'MOD-Berechnungen'!Q26)","v":6.5036153637169205},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R177-R175/10,R177-R175/10/'MOD-Berechnungen'!R26)","v":3.7230827721473405},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S177-S175/10,S177-S175/10/'MOD-Berechnungen'!S26)","v":2.2272344363967198},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T177-T175/10,T177-T175/10/'MOD-Berechnungen'!T26)","v":3.997717348887194},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U177-U175/10,U177-U175/10/'MOD-Berechnungen'!U26)","v":3.5327567363462515},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V177-V175/10,V177-V175/10/'MOD-Berechnungen'!V26)","v":3.3456608408726511},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W177-W175/10,W177-W175/10/'MOD-Berechnungen'!W26)","v":2.7477292039835279},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X177-X175/10,X177-X175/10/'MOD-Berechnungen'!X26)","v":2.3631891682261594},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y177-Y175/10,Y177-Y175/10/'MOD-Berechnungen'!Y26)","v":1.9970413628901464},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z177-Z175/10,Z177-Z175/10/'MOD-Berechnungen'!Z26)","v":1.5260557430647477},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA177-AA175/10,AA177-AA175/10/'MOD-Berechnungen'!AA26)","v":0.92732335121019616},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB177-AB175/10,AB177-AB175/10/'MOD-Berechnungen'!AB26)","v":0.45098491127943902},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC177-AC175/10,AC177-AC175/10/'MOD-Berechnungen'!AC26)","v":0.26749493423098486},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD177-AD175/10,AD177-AD175/10/'MOD-Berechnungen'!AD26)","v":0.26273394437983666},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE177-AE175/10,AE177-AE175/10/'MOD-Berechnungen'!AE26)","v":0.34336969445583421}]
[182]
[183,null,null,null,"Beitrag zur Deckungslücke (Mrd. €)"]
[184,null,null,null,"Nicht privilegierter Letztverbrauch",{"$f":"F157*F180*10/1000","v":8.200179649999999},{"$f":"G157*G180*10/1000","v":13.525185549484002},13.883379644640002,20.224554263969999,23.104251892800001,21.638272271801092,22.555421131422555,23.513570322565116,23.285053272826968,22.055778972951767,23.252845747155028,21.567921937973843,12.434418620167067,7.4573205629005477,13.206036125008161,11.533481966867592,10.833832793818962,9.4904201820535192,8.6776288445485523,7.7713746948790545,6.2758863589680152,4.0186271666380886,2.054108579737469,1.2768805001393664,1.311424101903008,1.788399695292934]
[185,null,null,null,"Privilegierter Letztverbrauch",{"$f":"F158*F181*10/1000","v":3.3936076147189527E-2},3.7357574237737327E-2,4.2365070647105339E-2,3.2711856918474516E-2,0.13849324742799995,0.47544348507015805,0.49193394541548258,0.44685654303362138,0.46668132346493202,0.41825657234659014,0.44473750674681178,0.41990360429802653,0.26105747067618401,0.15349801007635749,0.28251218231608166,0.25019712558611273,0.23943849287007959,0.19664639385423049,0.16912606498971383,0.14292201058996323,0.10921504137276686,6.6365634825999525E-2,3.2275580998739284E-2,1.9143776655478992E-2,1.8803047487536396E-2,2.4573896174221961E-2]
[186,null,null,null,"Eigenverbrauch (Bestand und Bestandsersatz, fossil)",{"$f":"F159*F182*10/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,"Eigenverbrauch (Neuanlagen, EE und KWK)",{"$f":"F160*F183*10/1000","v":0},0,0,0,0,6.0572144149240595E-3,2.3050875313210917E-2,3.344538185262718E-2,4.4102524528450558E-2,8.7158546249925278E-2,0.10332735749983345,0.15709136125671255,0.15693526022298993,0.10508660797526576,0.21041206361768014,0.20514953642636982,0.21217434082718034,0.18054611197928222,0.15829748595126975,0.13633677221157803,0.10615467151682503,6.5711007725785905E-2,3.2546596732480358E-2,1.9656085558150856E-2,1.9653483535879531E-2,2.6138960757378558E-2]
[188,null,null,null,"Eigenverbrauch (Neuanlagen, fossil, nicht KWK)",{"$f":"F161*F184*10/1000","v":0},0,0,0,0,0,0,8.0579465102571135E-2,0.10466122169432336,0.16085421418934123,0.247104711034805,0.25251938567933324,0.19443267376703069,0.11631413349557464,0.2087750718098248,0.18449316871354998,0.17472235311957174,0.14349622842527804,0.12341417495010061,0.10429262940778897,7.9696078921843869E-2,4.842813594456026E-2,2.3552042083145572E-2,1.3969540422457233E-2,1.3720904535696505E-2,1.7931991274292871E-2]
[189,null,null,null,"Grünstromprivileg",{"$f":"F162*F185*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",{"$f":"SUM(F188:F193)","v":8.2341157261471878},{"$f":"SUM(G188:G193)","v":13.562296483125339},14.026340823207107,20.342413820998473,23.496180116228,22.119772971286174,23.070405952151248,24.074451712553934,23.900498342514673,22.722048305737623,24.048015322436477,22.397436289207914,13.046844024833272,7.8322193144477454,13.907735442751747,12.173321797593625,11.460167980635793,10.01110891631231,9.1284665704396364,8.1549261070883841,6.5709521507794513,4.1991319451344333,2.1424827995518338,1.3296499027754534,1.3636015374621204,1.8570445434988272]
[192,null,null,null,"Anteil privilegierter Letztverbrauch [-]",{"$f":"F189/F$195","v":4.1213989790581315E-3},{"$f":"G189/G$195","v":2.7545168537068091E-3},3.0203936422969805E-3,1.6080617180596177E-3,5.8942877839256707E-3,2.149404904323993E-2,2.132315948127524E-2,1.8561442161550964E-2,1.9526008067990371E-2,1.8407520603720164E-2,1.8493730180381147E-2,1.8747842336774716E-2,2.0009242862050705E-2,1.9598277820592508E-2,2.031331293861487E-2,2.0552904929825377E-2,2.0893104994155233E-2,1.9642818342912118E-2,1.8527324790495295E-2,1.7525849862175119E-2,1.6620885203038907E-2,1.5804608117374806E-2,1.5064569482420449E-2,1.4397606930605647E-2,1.378925365729043E-2,1.3232798459385733E-2]
["192.1",null,null,null,null,null,null,null,null,null,null,{"$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}]
["192.2",null,null,null,"Leistung von Anlagen, die nach dem Ende der Förderperiode weiter betrieben werden (goldendes Ende) [GW]",null,null,null,null,null,null,{"$f":"OFFSET('MOD-Berechnungen'!L69,0,-MIN('D-Dauer Goldenes Ende'!M10,L$5-$K$5))","v":37.164569479999997},{"$f":"OFFSET('MOD-Berechnungen'!M69,0,-MIN('D-Dauer Goldenes Ende'!N10,M$5-$K$5))","v":36.764569479999999},{"$f":"OFFSET('MOD-Berechnungen'!N69,0,-MIN('D-Dauer Goldenes Ende'!O10,N$5-$K$5))","v":36.264569479999999},{"$f":"OFFSET('MOD-Berechnungen'!O69,0,-MIN('D-Dauer Goldenes Ende'!P10,O$5-$K$5))","v":35.664569479999997},{"$f":"OFFSET('MOD-Berechnungen'!P69,0,-MIN('D-Dauer Goldenes Ende'!Q10,P$5-$K$5))","v":35.664569479999997},{"$f":"OFFSET('MOD-Berechnungen'!Q69,0,-MIN('D-Dauer Goldenes Ende'!R10,Q$5-$K$5))","v":34.964569480000002},{"$f":"OFFSET('MOD-Berechnungen'!R69,0,-MIN('D-Dauer Goldenes Ende'!S10,R$5-$K$5))","v":36.764569479999999},{"$f":"OFFSET('MOD-Berechnungen'!S69,0,-MIN('D-Dauer Goldenes Ende'!T10,S$5-$K$5))","v":36.264569479999999},{"$f":"OFFSET('MOD-Berechnungen'!T69,0,-MIN('D-Dauer Goldenes Ende'!U10,T$5-$K$5))","v":35.664569479999997},{"$f":"OFFSET('MOD-Berechnungen'!U69,0,-MIN('D-Dauer Goldenes Ende'!V10,U$5-$K$5))","v":34.964569480000002},{"$f":"OFFSET('MOD-Berechnungen'!V69,0,-MIN('D-Dauer Goldenes Ende'!W10,V$5-$K$5))","v":33.158776369999998},{"$f":"OFFSET('MOD-Berechnungen'!W69,0,-MIN('D-Dauer Goldenes Ende'!X10,W$5-$K$5))","v":30.565102570000001},{"$f":"OFFSET('MOD-Berechnungen'!X69,0,-MIN('D-Dauer Goldenes Ende'!Y10,X$5-$K$5))","v":27.51489948},null,null,null,null,null,null,null,null,null,"Strommenge wird berechnet aus verbleibenden Kapazitäten aus Bestandsanlagen (Baujahr <2015) und der Dauer des \"Goldenen Endes\" in Jahren. "]
["192.3",null,null,null,"Wasser",0,0,0,0,0,{"$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$5))-'MOD-Berechnungen'!L69","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M69,0,-MIN('D-Dauer Goldenes Ende'!N10,M$5-$K$5))-'MOD-Berechnungen'!M69","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N69,0,-MIN('D-Dauer Goldenes Ende'!O10,N$5-$K$5))-'MOD-Berechnungen'!N69","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O69,0,-MIN('D-Dauer Goldenes Ende'!P10,O$5-$K$5))-'MOD-Berechnungen'!O69","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P69,0,-MIN('D-Dauer Goldenes Ende'!Q10,P$5-$K$5))-'MOD-Berechnungen'!P69","v":0.69999999999999574},{"$f":"OFFSET('MOD-Berechnungen'!Q69,0,-MIN('D-Dauer Goldenes Ende'!R10,Q$5-$K$5))-'MOD-Berechnungen'!Q69","v":1.8057931100000033},{"$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$5))-'MOD-Berechnungen'!Q71","v":0.12397249399993626},{"$f":"OFFSET('MOD-Berechnungen'!R71,0,-MIN('D-Dauer Goldenes Ende'!S12,R$5-$K$5))-'MOD-Berechnungen'!R71","v":0.23261118399993563},{"$f":"OFFSET('MOD-Berechnungen'!S71,0,-MIN('D-Dauer Goldenes Ende'!T12,S$5-$K$5))-'MOD-Berechnungen'!S71","v":0.34283273399993419},{"$f":"OFFSET('MOD-Berechnungen'!T71,0,-MIN('D-Dauer Goldenes Ende'!U12,T$5-$K$5))-'MOD-Berechnungen'!T71","v":0.48527928399993669},{"$f":"OFFSET('MOD-Berechnungen'!U71,0,-MIN('D-Dauer Goldenes Ende'!V12,U$5-$K$5))-'MOD-Berechnungen'!U71","v":1.1413085839999368},{"$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(F199:F205)+SUM('D-EE-Kapazitäten nicht EEG'!G6:G12)","v":4.840091199999998},{"$f":"SUM(G199:G205)+SUM('D-EE-Kapazitäten nicht EEG'!H6:H12)","v":4.840091199999998},{"$f":"SUM(H199:H205)+SUM('D-EE-Kapazitäten nicht EEG'!I6:I12)","v":4.7665611999999973},{"$f":"SUM(I199:I205)+SUM('D-EE-Kapazitäten nicht EEG'!J6:J12)","v":5.2694293699999983},{"$f":"SUM(J199:J205)+SUM('D-EE-Kapazitäten nicht EEG'!K6:K12)","v":5.5089811999999982},{"$f":"SUM(K199:K205)+SUM('D-EE-Kapazitäten nicht EEG'!L6:L12)","v":5.5479792599999973},{"$f":"SUM(L199:L205)+SUM('D-EE-Kapazitäten nicht EEG'!M6:M12)","v":5.5479792599999973},{"$f":"SUM(M199:M205)+SUM('D-EE-Kapazitäten nicht EEG'!N6:N12)","v":5.5479792599999973},{"$f":"SUM(N199:N205)+SUM('D-EE-Kapazitäten nicht EEG'!O6:O12)","v":5.5479792599999973},{"$f":"SUM(O199:O205)+SUM('D-EE-Kapazitäten nicht EEG'!P6:P12)","v":5.5479792599999973},{"$f":"SUM(P199:P205)+SUM('D-EE-Kapazitäten nicht EEG'!Q6:Q12)","v":6.247979259999993},{"$f":"SUM(Q199:Q205)+SUM('D-EE-Kapazitäten nicht EEG'!R6:R12)","v":7.4777448639999369},{"$f":"SUM(R199:R205)+SUM('D-EE-Kapazitäten nicht EEG'!S6:S12)","v":11.980057353999932},{"$f":"SUM(S199:S205)+SUM('D-EE-Kapazitäten nicht EEG'!T6:T12)","v":14.640481993999931},{"$f":"SUM(T199:T205)+SUM('D-EE-Kapazitäten nicht EEG'!U6:U12)","v":16.900796543999931},{"$f":"SUM(U199:U205)+SUM('D-EE-Kapazitäten nicht EEG'!V6:V12)","v":18.910596843999937},{"$f":"SUM(V199:V205)+SUM('D-EE-Kapazitäten nicht EEG'!W6:W12)","v":19.719476799999995},{"$f":"SUM(W199:W205)+SUM('D-EE-Kapazitäten nicht EEG'!X6:X12)","v":20.091597259999997},{"$f":"SUM(X199:X205)+SUM('D-EE-Kapazitäten nicht EEG'!Y6:Y12)","v":19.871169946000006},{"$f":"SUM(Y199:Y205)+SUM('D-EE-Kapazitäten nicht EEG'!Z6:Z12)","v":19.762262506000003},{"$f":"SUM(Z199:Z205)+SUM('D-EE-Kapazitäten nicht EEG'!AA6:AA12)","v":24.190261966000016},{"$f":"SUM(AA199:AA205)+SUM('D-EE-Kapazitäten nicht EEG'!AB6:AB12)","v":30.472152396000048},{"$f":"SUM(AB199:AB205)+SUM('D-EE-Kapazitäten nicht EEG'!AC6:AC12)","v":37.274591766000057},{"$f":"SUM(AC199:AC205)+SUM('D-EE-Kapazitäten nicht EEG'!AD6:AD12)","v":43.598012850000075},{"$f":"SUM(AD199:AD205)+SUM('D-EE-Kapazitäten nicht EEG'!AE6:AE12)","v":47.014658290000057},{"$f":"SUM(AE199:AE205)+SUM('D-EE-Kapazitäten nicht EEG'!AF6:AF12)","v":46.407648450000046},null,null,"Summe aus Leistungen von Anlagen im goldenen Ende + Summe aus Leistungen von Anlagen, die keine EEG-Förderung erhalten"]
[193]
[194,null,null,null,"Strom aus Anlagen, die nach dem Ende der Förderperiode weiter betrieben werden (goldenes Ende) [TWh/a]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v2.1.31",null,"Strommenge wird berechnet aus verbleibenden Strommengen aus Bestandsanlagen (Baujahr <2015) und der Dauer des \"Goldenen Endes\" in Jahren. "]
[195,null,null,null,"Wasser",0,0,0,0,0,{"$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$5))-'MOD-Berechnungen'!L78","v":0},{"$f":"OFFSET('MOD-Berechnungen'!M78,0,-MIN('D-Dauer Goldenes Ende'!N10,M$5-$K$5))-'MOD-Berechnungen'!M78","v":0},{"$f":"OFFSET('MOD-Berechnungen'!N78,0,-MIN('D-Dauer Goldenes Ende'!O10,N$5-$K$5))-'MOD-Berechnungen'!N78","v":0},{"$f":"OFFSET('MOD-Berechnungen'!O78,0,-MIN('D-Dauer Goldenes Ende'!P10,O$5-$K$5))-'MOD-Berechnungen'!O78","v":0},{"$f":"OFFSET('MOD-Berechnungen'!P78,0,-MIN('D-Dauer Goldenes Ende'!Q10,P$5-$K$5))-'MOD-Berechnungen'!P78","v":1.1458999999999904},{"$f":"OFFSET('MOD-Berechnungen'!Q78,0,-MIN('D-Dauer Goldenes Ende'!R10,Q$5-$K$5))-'MOD-Berechnungen'!Q78","v":2.956083321070011},{"$f":"OFFSET('MOD-Berechnungen'!R78,0,-MIN('D-Dauer Goldenes Ende'!S10,R$5-$K$5))-'MOD-Berechnungen'!R78","v":10.148527331669996},{"$f":"OFFSET('MOD-Berechnungen'!S78,0,-MIN('D-Dauer Goldenes Ende'!T10,S$5-$K$5))-'MOD-Berechnungen'!S78","v":14.323209789999993},{"$f":"OFFSET('MOD-Berechnungen'!T78,0,-MIN('D-Dauer Goldenes Ende'!U10,T$5-$K$5))-'MOD-Berechnungen'!T78","v":17.790159705999997},{"$f":"OFFSET('MOD-Berechnungen'!U78,0,-MIN('D-Dauer Goldenes Ende'!V10,U$5-$K$5))-'MOD-Berechnungen'!U78","v":20.006282833000007},{"$f":"OFFSET('MOD-Berechnungen'!V78,0,-MIN('D-Dauer Goldenes Ende'!W10,V$5-$K$5))-'MOD-Berechnungen'!V78","v":20.019788721429997},{"$f":"OFFSET('MOD-Berechnungen'!W78,0,-MIN('D-Dauer Goldenes Ende'!X10,W$5-$K$5))-'MOD-Berechnungen'!W78","v":19.424189516829991},{"$f":"OFFSET('MOD-Berechnungen'!X78,0,-MIN('D-Dauer Goldenes Ende'!Y10,X$5-$K$5))-'MOD-Berechnungen'!X78","v":17.191392087900002},{"$f":"OFFSET('MOD-Berechnungen'!Y78,0,-MIN('D-Dauer Goldenes Ende'!Z10,Y$5-$K$5))-'MOD-Berechnungen'!Y78","v":14.005783539899998},{"$f":"OFFSET('MOD-Berechnungen'!Z78,0,-MIN('D-Dauer Goldenes Ende'!AA10,Z$5-$K$5))-'MOD-Berechnungen'!Z78","v":15.062579861939998},{"$f":"OFFSET('MOD-Berechnungen'!AA78,0,-MIN('D-Dauer Goldenes Ende'!AB10,AA$5-$K$5))-'MOD-Berechnungen'!AA78","v":14.428432499489997},{"$f":"OFFSET('MOD-Berechnungen'!AB78,0,-MIN('D-Dauer Goldenes Ende'!AC10,AB$5-$K$5))-'MOD-Berechnungen'!AB78","v":13.849989153110009},{"$f":"OFFSET('MOD-Berechnungen'!AC78,0,-MIN('D-Dauer Goldenes Ende'!AD10,AC$5-$K$5))-'MOD-Berechnungen'!AC78","v":15.05298497932},{"$f":"OFFSET('MOD-Berechnungen'!AD78,0,-MIN('D-Dauer Goldenes Ende'!AE10,AD$5-$K$5))-'MOD-Berechnungen'!AD78","v":18.753534451550003},{"$f":"OFFSET('MOD-Berechnungen'!AE78,0,-MIN('D-Dauer Goldenes Ende'!AF10,AE$5-$K$5))-'MOD-Berechnungen'!AE78","v":22.168137543819999},"v2.1.31","v2.1.35"]
[200,null,null,null,"Wind Offshore",0,0,0,0,0,{"$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$5))-'MOD-Berechnungen'!Q80","v":0.11901359423994506},{"$f":"OFFSET('MOD-Berechnungen'!R80,0,-MIN('D-Dauer Goldenes Ende'!S12,R$5-$K$5))-'MOD-Berechnungen'!R80","v":0.22330673663994105},{"$f":"OFFSET('MOD-Berechnungen'!S80,0,-MIN('D-Dauer Goldenes Ende'!T12,S$5-$K$5))-'MOD-Berechnungen'!S80","v":0.32911942463994137},{"$f":"OFFSET('MOD-Berechnungen'!T80,0,-MIN('D-Dauer Goldenes Ende'!U12,T$5-$K$5))-'MOD-Berechnungen'!T80","v":0.46586811263993866},{"$f":"OFFSET('MOD-Berechnungen'!U80,0,-MIN('D-Dauer Goldenes Ende'!V12,U$5-$K$5))-'MOD-Berechnungen'!U80","v":1.0956562406399399},{"$f":"OFFSET('MOD-Berechnungen'!V80,0,-MIN('D-Dauer Goldenes Ende'!W12,V$5-$K$5))-'MOD-Berechnungen'!V80","v":1.8642606239999964},{"$f":"OFFSET('MOD-Berechnungen'!W80,0,-MIN('D-Dauer Goldenes Ende'!X12,W$5-$K$5))-'MOD-Berechnungen'!W80","v":2.5707786335999998},{"$f":"OFFSET('MOD-Berechnungen'!X80,0,-MIN('D-Dauer Goldenes Ende'!Y12,X$5-$K$5))-'MOD-Berechnungen'!X80","v":3.6685670265600052},{"$f":"OFFSET('MOD-Berechnungen'!Y80,0,-MIN('D-Dauer Goldenes Ende'!Z12,Y$5-$K$5))-'MOD-Berechnungen'!Y80","v":5.4321797241600045},{"$f":"OFFSET('MOD-Berechnungen'!Z80,0,-MIN('D-Dauer Goldenes Ende'!AA12,Z$5-$K$5))-'MOD-Berechnungen'!Z80","v":9.0633130425600186},{"$f":"OFFSET('MOD-Berechnungen'!AA80,0,-MIN('D-Dauer Goldenes Ende'!AB12,AA$5-$K$5))-'MOD-Berechnungen'!AA80","v":15.465816351360051},{"$f":"OFFSET('MOD-Berechnungen'!AB80,0,-MIN('D-Dauer Goldenes Ende'!AC12,AB$5-$K$5))-'MOD-Berechnungen'!AB80","v":22.33537965696005},{"$f":"OFFSET('MOD-Berechnungen'!AC80,0,-MIN('D-Dauer Goldenes Ende'!AD12,AC$5-$K$5))-'MOD-Berechnungen'!AC80","v":27.700380700800068},{"$f":"OFFSET('MOD-Berechnungen'!AD80,0,-MIN('D-Dauer Goldenes Ende'!AE12,AD$5-$K$5))-'MOD-Berechnungen'!AD80","v":28.810215244800059},{"$f":"OFFSET('MOD-Berechnungen'!AE80,0,-MIN('D-Dauer Goldenes Ende'!AF12,AE$5-$K$5))-'MOD-Berechnungen'!AE80","v":26.225030716800042},"v2.1.31","v2.1.35"]
[202]
[203,null,null,null,"Zielerreichungsgrafik"]
[204,null,null,null,"Nettostromverbrauch (TWh)",{"$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},{"$f":"'MOD-Berechnungen'!Q11","v":518.52683000000002},{"$f":"'MOD-Berechnungen'!R11","v":518},{"$f":"'MOD-Berechnungen'!S11","v":515.70000000000005},{"$f":"'MOD-Berechnungen'!T11","v":515.20000000000005},{"$f":"'MOD-Berechnungen'!U11","v":512.6},{"$f":"'MOD-Berechnungen'!V11","v":512.20000000000005},{"$f":"'MOD-Berechnungen'!W11","v":534.15000000000009},{"$f":"'MOD-Berechnungen'!X11","v":556.1},{"$f":"'MOD-Berechnungen'!Y11","v":578.04999999999995},{"$f":"'MOD-Berechnungen'!Z11","v":600},{"$f":"'MOD-Berechnungen'!AA11","v":621.95000000000005},{"$f":"'MOD-Berechnungen'!AB11","v":643.90000000000009},{"$f":"'MOD-Berechnungen'!AC11","v":665.85000000000014},{"$f":"'MOD-Berechnungen'!AD11","v":687.80000000000018},{"$f":"'MOD-Berechnungen'!AE11","v":709.75000000000023}]
[205,null,null,null,"Netzverluste und Kraftwerkseigenverbrauch (TWh)",{"$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":59.714285714285715},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!S6","v":57.428571428571431},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!T6","v":55.142857142857146},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!U6","v":52.857142857142861},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!V6","v":50.571428571428577},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!W6","v":48.285714285714292},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!X6","v":46.000000000000007},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!Y6","v":43.714285714285722},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!Z6","v":41.428571428571438},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AA6","v":39.142857142857153},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AB6","v":36.857142857142861},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AC6","v":34.571428571428577},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AD6","v":32.285714285714292},{"$f":"'D-Netzverl. u. KW-Eigenverbr.'!AE6","v":30}]
[206,null,null,null,"Bruttostromverbrauch (TWh)",{"$f":"F219+F220","v":615.29999999999995},{"$f":"G219+G220","v":606.79999999999995},607.09999999999991,603.90000000000009,597.97864653548299,{"$f":"K219+K220","v":599.6},598.1,{"$f":"M219+M220","v":599.10464400000001},{"$f":"N219+N220","v":594.93999999999994},598.23646499999995,600.51776999999993,580.52683000000002,577.71428571428567,573.12857142857149,570.34285714285716,565.45714285714291,562.7714285714286,582.43571428571443,602.1,621.76428571428573,641.42857142857144,661.09285714285716,680.75714285714298,700.42142857142869,720.08571428571452,{"$f":"AE219+AE220","v":739.75000000000023}]
[207,null,null,null,"EE-Erzeugung (TWh)",{"$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},{"$f":"'MOD-Berechnungen'!Q245","v":228.27263399999998},{"$f":"'MOD-Berechnungen'!R245","v":238.93027999999998},{"$f":"'MOD-Berechnungen'!S245","v":252.97721200260429},{"$f":"'MOD-Berechnungen'!T245","v":265.49750687467122},{"$f":"'MOD-Berechnungen'!U245","v":276.95342139815239},{"$f":"'MOD-Berechnungen'!V245","v":287.74774050143287},{"$f":"'MOD-Berechnungen'!W245","v":294.87935144714982},{"$f":"'MOD-Berechnungen'!X245","v":301.33447422099277},{"$f":"'MOD-Berechnungen'!Y245","v":310.30062985258121},{"$f":"'MOD-Berechnungen'!Z245","v":312.60211807348219},{"$f":"'MOD-Berechnungen'!AA245","v":313.08251296215519},{"$f":"'MOD-Berechnungen'!AB245","v":310.04924820016259},{"$f":"'MOD-Berechnungen'!AC245","v":311.54185909279659},{"$f":"'MOD-Berechnungen'!AD245","v":315.10032807021025},{"$f":"'MOD-Berechnungen'!AE245","v":317.28362421996241}]
[208,null,null,null,"EE-Erzeugung außerhalb EEG (TWh/a)",{"$f":"SUM('D-EE-Strommengen nicht EEG'!G6:G12) + SUM(F210:F216)","v":20.256},{"$f":"SUM('D-EE-Strommengen nicht EEG'!H6:H12) + SUM(G210:G216)","v":16.433254000000002},{"$f":"SUM('D-EE-Strommengen nicht EEG'!I6:I12) + SUM(H210:H216)","v":21.270144000000002},{"$f":"SUM('D-EE-Strommengen nicht EEG'!J6:J12) + SUM(I210:I216)","v":22.104711999999999},{"$f":"SUM('D-EE-Strommengen nicht EEG'!K6:K12) + SUM(J210:J216)","v":20.049999999999997},{"$f":"SUM('D-EE-Strommengen nicht EEG'!L6:L12) + SUM(K210:K216)","v":19.75},{"$f":"SUM('D-EE-Strommengen nicht EEG'!M6:M12) + SUM(L210:L216)","v":19.75},{"$f":"SUM('D-EE-Strommengen nicht EEG'!N6:N12) + SUM(M210:M216)","v":19.75},{"$f":"SUM('D-EE-Strommengen nicht EEG'!O6:O12) + SUM(N210:N216)","v":19.75},{"$f":"SUM('D-EE-Strommengen nicht EEG'!P6:P12) + SUM(O210:O216)","v":19.75},{"$f":"SUM('D-EE-Strommengen nicht EEG'!Q6:Q12) + SUM(P210:P216)","v":20.89589999999999},{"$f":"SUM('D-EE-Strommengen nicht EEG'!R6:R12) + SUM(Q210:Q216)","v":22.825096915309956},{"$f":"SUM('D-EE-Strommengen nicht EEG'!S6:S12) + SUM(R210:R216)","v":30.121834068309937},{"$f":"SUM('D-EE-Strommengen nicht EEG'!T6:T12) + SUM(S210:S216)","v":34.402329214639934},{"$f":"SUM('D-EE-Strommengen nicht EEG'!U6:U12) + SUM(T210:T216)","v":38.006027818639936},{"$f":"SUM('D-EE-Strommengen nicht EEG'!V6:V12) + SUM(U210:U216)","v":40.851939073639947},{"$f":"SUM('D-EE-Strommengen nicht EEG'!W6:W12) + SUM(V210:V216)","v":41.634049345429993},{"$f":"SUM('D-EE-Strommengen nicht EEG'!X6:X12) + SUM(W210:W216)","v":41.74496815042999},{"$f":"SUM('D-EE-Strommengen nicht EEG'!Y6:Y12) + SUM(X210:X216)","v":40.609959114460011},{"$f":"SUM('D-EE-Strommengen nicht EEG'!Z6:Z12) + SUM(Y210:Y216)","v":39.187963264060002},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AA6:AA12) + SUM(Z210:Z216)","v":43.87589290450002},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AB6:AB12) + SUM(AA210:AA216)","v":49.644248850850047},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AC6:AC12) + SUM(AB210:AB216)","v":55.935368810070059},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AD6:AD12) + SUM(AC210:AC216)","v":62.503365680120069},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AE6:AE12) + SUM(AD210:AD216)","v":67.313749696350058},{"$f":"SUM('D-EE-Strommengen nicht EEG'!AF6:AF12) + SUM(AE210:AE216)","v":68.143168260620044},"v2.1.29","v2.1.31"]
[209]
[210,null,null,null,"Anteil Erneuerbarer",{"$f":"(F222+F223)/F221","v":0.17956606533398342},0.20889978081740276,0.22202076099489373,0.25922769498261294,0.28309799017205339,0.30059636757838554,{"$f":"(L222+L223)/L221","v":0.32800036950342748},{"$f":"(M222+M223)/M221","v":0.34547588818223213},0.37587892392510169,0.39575235855942015,0.41050394895058645,0.4325342394860715,0.46571829833782635,0.50142246529592194,0.532142255999694,0.56203262172263801,0.58528520305834397,0.5779596122645192,0.56791967004725596,0.56209177842234381,{"$f":"(Z222+Z223)/Z221","v":0.55575636455364708},0.54867747835100678,0.53761406817443358,0.53402881396106749,0.53106744125023231,{"$f":"(AE222+AE223)/AE221","v":0.5210230381623282},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,{"$f":"U228-U227","v":4.9999999999999989E-2},null,null,null,null,null,null,null,null,null,{"$f":"AE228-AE227","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,{"$f":"G118-F118","v":0},0,0,0,0.34674016946025665,0.55845288073825239,0.57554368477217488,0.49417097399997578,0.39279574801291317,0.30913270985495167,0.30362793803745758,0.17283885105775454,0.41774552126455067,0.19616420501480247,0.34961129254302081,0.27174815917879691,-0.23457352100877049,-0.10355169875119685,-0.12157276150875473,-2.191205970264587E-2,-3.5007195099385768E-3,-6.088750804846832E-4,-1.3343522240631955E-3,-6.5338881089882506E-2,-4.9102471020896932E-2]
[null,null,null,null,"Einnahmen aus Vermarktung",null,{"$f":"G119-F119","v":-3.3849593859787142E-2},-0.32675804925327934,-0.15876774422843365,0.16793347085595567,3.3007682520408643E-2,2.3303966512110863E-2,8.2490651336367238E-2,-0.28332416323024412,-0.59004044212675488,-0.33914640731158974,0.4471126178477034,-1.7903823446296578,-1.7807073849372839,0.74146005665048964,3.947936943775332E-2,-0.11442280910318825,0.32376053353663359,0.32654044554764106,0.25411363162371092,0.29820580974674638,0.29469178450700584,0.33051810779739732,0.24150360477525901,0.20707638212156088,0.24387095433559125]
[null,null,null,null,"Liquiditätsreserve",null,{"$f":"G120-F120","v":0},9.9363640268897269E-2,0.31946584740793482,9.5670959943539302E-2,8.1379852136567954E-2,4.3295157715706689E-2,-0.21944307759966697,1.7422036531960838E-2,-1.6235571564664486E-2,0.12527945691299291,0.22242068144829785,-0.48537885957324295,-1.1866265491010997E-2,4.8537471250357844E-2,5.1115180942174487E-3,-1.7989588284552771E-2,-4.1946633473556538E-2,-2.9246463032230607E-2,-2.7002813816936949E-2,-3.2371358177900017E-2,-3.9476689170738266E-2,-3.2581480031309631E-2,-1.5294120717165835E-2,-3.9736365437445242E-3,1.7173490213443221E-3]
[null,null,null,null,"Kontostand des Vorjahres",null,{"$f":"G121-F121","v":0.27301911687690317},-9.2504099442375559E-2,0.48936061812031861,-8.9380559378932189E-2,-0.96560768573786337,-0.30754878291326182,0.13761578492293824,-0.38921091261127827,-8.5394579118076686E-2,0.41409033943268692,1.800397924584257,-2.4823681802181961,-0.38796449207982886,1.411184913783335,-4.8671605195087009E-2,-3.9819908375052226E-3,3.830443639893194E-2,3.862709889973226E-2,2.6940582153052728E-2,2.5038247350413351E-2,3.0254348932840375E-2,3.72245933681013E-2,3.0789570150498838E-2,1.4437002225749701E-2,3.6440108233871116E-3]
[null,null,null,null,"Sonstige Effekte*\n*vermiedene Netzentgelte, Grünstromprivileg, sonstige Kosten",null,{"$f":"G123-F123","v":0.2044365729849198},-0.23736167483289211,-5.5892797263081051E-2,3.5504435661769251E-3,-8.1436241322596525E-2,-4.1295126791799586E-2,-3.7234356230366139E-2,6.0258558204650509E-2,3.8225747517463882E-2,5.3684243752281896E-2,-2.345673513361804E-3,2.9682694802565607E-2,-1.7022539090432096E-2,-2.0441930056862706E-3,1.6973428738698837E-3,3.0338510190150714E-3,9.6172479460497132E-3,7.1904556981420217E-3,3.8485620274959914E-3,5.3700618711457898E-3,6.3697832104652463E-3,9.3232275575525596E-3,2.5358334748384337E-3,2.3416285663342279E-3,9.9261634479759844E-4]
[null,null,null,null,"Einnahmen der Anlagenbetreiber gemäß Vergütungssatz (Baujahr < 2015)",null,{"$f":"G124-F124","v":1.0396763362650057},0.61763287882386564,1.0922110520527628,0.78456804456258311,0.50544495803063327,-9.304240454960766E-2,-2.2913293369914101E-2,1.734775743940542E-2,-0.10797925180766921,-0.2055424040946745,0.10261048754039237,-0.38783846405817091,0.19413370842812672,-0.12662221448697419,-0.3055960366176862,-0.46018567250383757,-0.79791481836652256,-0.71762025303176369,-0.58643632909140031,-0.82118644821358,-0.95550566771983636,-0.8822571274629587,-0.49760709797879887,-0.21030640532708778,-0.16713861597042032]
[null,null,null,null,"Umlage (Referenz)",null,{"$f":"G125-F125","v":1.483000000000001},6.1999999999999833E-2,1.6849999999999987,0.96300000000000008,-7.0429312235614994E-2,0.16869795195951021,0.52195779714646218,-8.1421600546636164E-2,-0.37222301009381553,0.35153448759027572,-0.25450095010326024,-2.78053259156958,-1.4958483357506207,1.7704829124904742,-0.46496061254094245,-0.18709589547360039,-0.59793163688912321,-0.3845400357573685,-0.36614780533601299,-0.47098561982539877,-0.59873239185455152,-0.47633843993075714,-0.18348997704845416,-4.7609898511482007E-3,8.0635750075997548E-2]
[null,null,null,null,"Umlage (Prognose)",null,{"$f":"G126-F126","v":1.483000000000001},6.1999999999999833E-2,1.6849999999999987,0.96300000000000008,-7.0429312235614994E-2,0.16869795195951021,0.52195779714646218,-8.1421600546636164E-2,-0.37222301009381553,0.35153448759027572,-0.25450095010326024,-2.78053259156958,-1.4958483357506207,1.7704829124904742,-0.46496061254094245,-0.18709589547360039,-0.59793163688912321,-0.3845400357573685,-0.36614780533601299,-0.47098561982539877,-0.59873239185455152,-0.47633843993075714,-0.18348997704845416,-4.7609898511482007E-3,8.0635750075997548E-2]
[]
[]
[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)",{"$f":"F222","v":90.230999999999995},{"$f":"G222","v":110.32713299999998},113.51865999999998,134.44289299999997,149.23655299999999,160.48758199999997,176.427021,187.22620899999998,203.875407,217.00349199999999,225.61901599999999,228.27263399999998,238.93027999999998,252.97721200260429,265.49750687467122,276.95342139815239,287.74774050143287,294.87935144714982,301.33447422099277,310.30062985258121,312.60211807348219,313.08251296215519,310.04924820016259,311.54185909279659,315.10032807021025,317.28362421996241]
[null,null,null,null,"EE-Anteil (%)",{"$f":"F243/F242","v":0.15038499999999999},{"$f":"G243/G242","v":0.18387855499999997},0.18919776666666663,0.22407148833333329,0.2487275883333333,0.26747930333333331,0.29404503500000001,0.31204368166666663,0.339792345,0.36167248666666668,0.37603169333333331,0.38045438999999998,0.39821713333333331,0.42162868667100717,0.4424958447911187,0.46158903566358733,0.47957956750238812,0.49146558574524968,0.50222412370165459,0.5171677164209687,0.52100353012247036,0.52180418827025865,0.51674874700027096,0.51923643182132762,0.52516721345035045,0.52880604036660406]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L220/K220","v":1.0949367088607596},0.89248554913294798,0.91062176165803099,0.88193456614509247,1,1,0.96313364055299544,0.96172248803827753,0.96019900497512445,0.95854922279792754,0.95675675675675675,0.95480225988700562,0.9526627218934911,0.9503105590062112,0.94771241830065367,0.94482758620689655,0.94160583941605824,0.93798449612403101,0.93388429752066116,{"$f":"AE220/AD220","v":0.92920353982300863}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-L247","v":-9.4936708860759556E-2},{"$f":"1-M247","v":0.10751445086705202},8.9378238341969007E-2,0.11806543385490753,0,0,3.686635944700456E-2,3.8277511961722466E-2,3.9800995024875552E-2,4.1450777202072464E-2,4.3243243243243246E-2,4.5197740112994378E-2,4.7337278106508895E-2,4.9689440993788803E-2,5.228758169934633E-2,5.5172413793103448E-2,5.8394160583941757E-2,6.2015503875968991E-2,6.6115702479338845E-2,7.0796460176991372E-2]
[]
[null,null,null,null,null,{"$f":"1-F219/F219","v":0},{"$f":"1-G219/F219","v":-2.6148673888681806E-3},{"$f":"1-H219/G219","v":-6.5201192250372575E-3},5.922635572829571E-3,1.3445081855366192E-2,1.7510889703047483E-2,1.7287744909719516E-2,-2.0141993745113274E-2,-5.2411030088477251E-3,-2.2103661558401821E-2,{"$f":"1-P219/O219","v":-4.2542891968377905E-3}]

{"sheet":"GrD-Grafikdaten (2)","index":13,"n_rows":180,"n_cols":35,"rows_kept":180,"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)",{"$f":"'MOD-Berechnungen'!F211","v":4.7110000000000003},{"$f":"'MOD-Berechnungen'!G211","v":5.5768681300000003},{"$f":"'MOD-Berechnungen'!H211","v":5.9049599700000011},{"$f":"'MOD-Berechnungen'!I211","v":6.5818149999999997},{"$f":"'MOD-Berechnungen'!J211","v":6.7992250000000007},{"$f":"'MOD-Berechnungen'!K67","v":6.7990000000000004},{"$f":"'MOD-Berechnungen'!L67","v":6.7990000000000004},{"$f":"'MOD-Berechnungen'!M67","v":6.7990000000000004},{"$f":"'MOD-Berechnungen'!N67","v":6.7990000000000004},{"$f":"'MOD-Berechnungen'!O67","v":6.7990000000000004},{"$f":"'MOD-Berechnungen'!P67","v":6.7990000000000004},{"$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)",{"$f":"'MOD-Berechnungen'!F213","v":27.043797000000001},{"$f":"'MOD-Berechnungen'!G213","v":28.524095000000003},{"$f":"'MOD-Berechnungen'!H213","v":30.710624000000003},{"$f":"'MOD-Berechnungen'!I213","v":32.969194999999999},{"$f":"'MOD-Berechnungen'!J213","v":37.621491999999996},{"$f":"'MOD-Berechnungen'!K69","v":37.508569479999998},{"$f":"'MOD-Berechnungen'!L69","v":37.164569479999997},{"$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},{"$f":"'MOD-Berechnungen'!H214","v":0.26800000000000002},{"$f":"'MOD-Berechnungen'!I214","v":0.50800000000000001},{"$f":"'MOD-Berechnungen'!J214","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!K70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!L70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!M70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!N70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!O70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!P70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!Q70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!R70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!S70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!T70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!U70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!V70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!W70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!X70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!Y70","v":0.99399999999999999},{"$f":"'MOD-Berechnungen'!Z70","v":0.96219999999999994},{"$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)",{"$f":"'MOD-Berechnungen'!F215","v":18.006},{"$f":"'MOD-Berechnungen'!G215","v":25.916},{"$f":"'MOD-Berechnungen'!H215","v":34.076999999999998},{"$f":"'MOD-Berechnungen'!I215","v":36.71},{"$f":"'MOD-Berechnungen'!J215","v":37.9},{"$f":"'MOD-Berechnungen'!K71","v":37.9},{"$f":"'MOD-Berechnungen'!L71","v":37.9},{"$f":"'MOD-Berechnungen'!M71","v":37.9},{"$f":"'MOD-Berechnungen'!N71","v":37.9},{"$f":"'MOD-Berechnungen'!O71","v":37.9},{"$f":"'MOD-Berechnungen'!P71","v":37.9},{"$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},{"$f":"'MOD-Berechnungen'!Q209-R9","v":0.3106894499999997},{"$f":"'MOD-Berechnungen'!R209-S9","v":0.3216894499999996},{"$f":"'MOD-Berechnungen'!S209-T9","v":0.3326894499999995},{"$f":"'MOD-Berechnungen'!T209-U9","v":0.3436894499999994},{"$f":"'MOD-Berechnungen'!U209-V9","v":0.3546894499999993},{"$f":"'MOD-Berechnungen'!V209-W9","v":0.36568944999999919},{"$f":"'MOD-Berechnungen'!W209-X9","v":0.37668944999999909},{"$f":"'MOD-Berechnungen'!X209-Y9","v":0.38768944999999899},{"$f":"'MOD-Berechnungen'!Y209-Z9","v":0.39868944999999889},{"$f":"'MOD-Berechnungen'!Z209-AA9","v":0.40968944999999879},{"$f":"'MOD-Berechnungen'!AA209-AB9","v":0.42068944999999869},{"$f":"'MOD-Berechnungen'!AB209-AC9","v":0.43168944999999859},{"$f":"'MOD-Berechnungen'!AC209-AD9","v":0.44268944999999849},{"$f":"'MOD-Berechnungen'!AD209-AE9","v":0.45368944999999838},{"$f":"'MOD-Berechnungen'!AE209-AF9","v":0.1867158649999987}]
[17,null,null,null,"Gas",null,null,null,null,null,null,{"$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":0.12709250999999999},{"$f":"'MOD-Berechnungen'!R210-S10","v":0.12899251},{"$f":"'MOD-Berechnungen'!S210-T10","v":0.13089251000000002},{"$f":"'MOD-Berechnungen'!T210-U10","v":0.13279251000000003},{"$f":"'MOD-Berechnungen'!U210-V10","v":0.13469251000000004},{"$f":"'MOD-Berechnungen'!V210-W10","v":0.13659251000000003},{"$f":"'MOD-Berechnungen'!W210-X10","v":0.14659251000000004},{"$f":"'MOD-Berechnungen'!X210-Y10","v":0.15659251000000002},{"$f":"'MOD-Berechnungen'!Y210-Z10","v":0.16659251000000003},{"$f":"'MOD-Berechnungen'!Z210-AA10","v":0.17659251000000004},{"$f":"'MOD-Berechnungen'!AA210-AB10","v":0.18659251000000002},{"$f":"'MOD-Berechnungen'!AB210-AC10","v":0.19659251000000003},{"$f":"'MOD-Berechnungen'!AC210-AD10","v":0.20659251000000003},{"$f":"'MOD-Berechnungen'!AD210-AE10","v":0.21659251000000002},{"$f":"'MOD-Berechnungen'!AE210-AF10","v":0.18664651000000021}]
[18,null,null,null,"Biomasse",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K211-L11","v":0.2348410000000003},{"$f":"'MOD-Berechnungen'!L211-M11","v":0.45981300000000047},{"$f":"'MOD-Berechnungen'!M211-N11","v":0.76660000000000039},{"$f":"'MOD-Berechnungen'!N211-O11","v":1.1941110810000017},{"$f":"'MOD-Berechnungen'!O211-P11","v":1.5266447400000009},{"$f":"'MOD-Berechnungen'!P211-Q11","v":1.7026447400000011},{"$f":"'MOD-Berechnungen'!Q211-R11","v":1.8266447400000017},{"$f":"'MOD-Berechnungen'!R211-S11","v":2.1936447400000016},{"$f":"'MOD-Berechnungen'!S211-T11","v":2.5606447400000016},{"$f":"'MOD-Berechnungen'!T211-U11","v":2.9276447400000016},{"$f":"'MOD-Berechnungen'!U211-V11","v":3.2946447400000016},{"$f":"'MOD-Berechnungen'!V211-W11","v":3.6616447400000016},{"$f":"'MOD-Berechnungen'!W211-X11","v":3.8616447400000018},{"$f":"'MOD-Berechnungen'!X211-Y11","v":4.061644740000002},{"$f":"'MOD-Berechnungen'!Y211-Z11","v":4.2616447400000022},{"$f":"'MOD-Berechnungen'!Z211-AA11","v":4.4616447400000023},{"$f":"'MOD-Berechnungen'!AA211-AB11","v":4.6616447400000016},{"$f":"'MOD-Berechnungen'!AB211-AC11","v":4.8616447400000027},{"$f":"'MOD-Berechnungen'!AC211-AD11","v":5.061644740000002},{"$f":"'MOD-Berechnungen'!AD211-AE11","v":5.2616447400000022},{"$f":"'MOD-Berechnungen'!AE211-AF11","v":5.4370680700000023}]
[19,null,null,null,"Geothermie",null,null,null,null,null,null,{"$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":3.0015E-2},{"$f":"'MOD-Berechnungen'!R212-S12","v":6.0014999999999999E-2},{"$f":"'MOD-Berechnungen'!S212-T12","v":9.4015000000000001E-2},{"$f":"'MOD-Berechnungen'!T212-U12","v":0.13201499999999999},{"$f":"'MOD-Berechnungen'!U212-V12","v":0.17301500000000003},{"$f":"'MOD-Berechnungen'!V212-W12","v":0.21801500000000001},{"$f":"'MOD-Berechnungen'!W212-X12","v":0.22801500000000002},{"$f":"'MOD-Berechnungen'!X212-Y12","v":0.23801500000000003},{"$f":"'MOD-Berechnungen'!Y212-Z12","v":0.24801500000000004},{"$f":"'MOD-Berechnungen'!Z212-AA12","v":0.25801500000000005},{"$f":"'MOD-Berechnungen'!AA212-AB12","v":0.26801500000000006},{"$f":"'MOD-Berechnungen'!AB212-AC12","v":0.27801500000000007},{"$f":"'MOD-Berechnungen'!AC212-AD12","v":0.28801500000000002},{"$f":"'MOD-Berechnungen'!AD212-AE12","v":0.29801500000000003},{"$f":"'MOD-Berechnungen'!AE212-AF12","v":0.31151500000000004}]
[20,null,null,null,"Wind Onshore",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K213-L13","v":3.7886999999999986},{"$f":"'MOD-Berechnungen'!L213-M13","v":8.2341029999999975},{"$f":"'MOD-Berechnungen'!M213-N13","v":13.735847999999997},{"$f":"'MOD-Berechnungen'!N213-O13","v":16.138997999999994},{"$f":"'MOD-Berechnungen'!O213-P13","v":17.638997999999994},{"$f":"'MOD-Berechnungen'!P213-Q13","v":19.138997999999994},{"$f":"'MOD-Berechnungen'!Q213-R13","v":20.638997999999994},{"$f":"'MOD-Berechnungen'!R213-S13","v":22.638997999999994},{"$f":"'MOD-Berechnungen'!S213-T13","v":25.138997999999997},{"$f":"'MOD-Berechnungen'!T213-U13","v":27.638998000000001},{"$f":"'MOD-Berechnungen'!U213-V13","v":30.138998000000004},{"$f":"'MOD-Berechnungen'!V213-W13","v":32.638998000000008},{"$f":"'MOD-Berechnungen'!W213-X13","v":35.138998000000001},{"$f":"'MOD-Berechnungen'!X213-Y13","v":37.638998000000008},{"$f":"'MOD-Berechnungen'!Y213-Z13","v":40.138998000000008},{"$f":"'MOD-Berechnungen'!Z213-AA13","v":42.638998000000008},{"$f":"'MOD-Berechnungen'!AA213-AB13","v":45.138998000000008},{"$f":"'MOD-Berechnungen'!AB213-AC13","v":47.638998000000008},{"$f":"'MOD-Berechnungen'!AC213-AD13","v":50.138998000000008},{"$f":"'MOD-Berechnungen'!AD213-AE13","v":52.638998000000008},{"$f":"'MOD-Berechnungen'!AE213-AF13","v":56.137020630000009}]
[21,null,null,null,"Wind Offshore",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K214-L14","v":2.2890000000000006},{"$f":"'MOD-Berechnungen'!L214-M14","v":3.1580000000000004},{"$f":"'MOD-Berechnungen'!M214-N14","v":4.4120000000000008},{"$f":"'MOD-Berechnungen'!N214-O14","v":5.3990000000000009},{"$f":"'MOD-Berechnungen'!O214-P14","v":6.5340000000000007},{"$f":"'MOD-Berechnungen'!P214-Q14","v":6.753000000000001},{"$f":"'MOD-Berechnungen'!Q214-R14","v":6.753000000000001},{"$f":"'MOD-Berechnungen'!R214-S14","v":7.0950000000000006},{"$f":"'MOD-Berechnungen'!S214-T14","v":7.8440000000000012},{"$f":"'MOD-Berechnungen'!T214-U14","v":8.9700000000000006},{"$f":"'MOD-Berechnungen'!U214-V14","v":9.870000000000001},{"$f":"'MOD-Berechnungen'!V214-W14","v":10.828000000000001},{"$f":"'MOD-Berechnungen'!W214-X14","v":11.786000000000001},{"$f":"'MOD-Berechnungen'!X214-Y14","v":12.744000000000002},{"$f":"'MOD-Berechnungen'!Y214-Z14","v":13.702000000000002},{"$f":"'MOD-Berechnungen'!Z214-AA14","v":14.660000000000002},{"$f":"'MOD-Berechnungen'!AA214-AB14","v":15.618},{"$f":"'MOD-Berechnungen'!AB214-AC14","v":16.575999999999997},{"$f":"'MOD-Berechnungen'!AC214-AD14","v":17.533999999999999},{"$f":"'MOD-Berechnungen'!AD214-AE14","v":18.491999999999997},{"$f":"'MOD-Berechnungen'!AE214-AF14","v":17.649899999999999}]
[22,null,null,null,"Solar",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K215-L15","v":1.3239999999999981},{"$f":"'MOD-Berechnungen'!L215-M15","v":2.7789999999999964},{"$f":"'MOD-Berechnungen'!M215-N15","v":4.3929999999999936},{"$f":"'MOD-Berechnungen'!N215-O15","v":7.2579999999999956},{"$f":"'MOD-Berechnungen'!O215-P15","v":11.146999999999998},{"$f":"'MOD-Berechnungen'!P215-Q15","v":15.948},{"$f":"'MOD-Berechnungen'!Q215-R15","v":21.362000000000002},{"$f":"'MOD-Berechnungen'!R215-S15","v":27.696999999999996},{"$f":"'MOD-Berechnungen'!S215-T15","v":36.027000000000001},{"$f":"'MOD-Berechnungen'!T215-U15","v":44.156000000000006},{"$f":"'MOD-Berechnungen'!U215-V15","v":51.922000000000011},{"$f":"'MOD-Berechnungen'!V215-W15","v":59.754000000000005},{"$f":"'MOD-Berechnungen'!W215-X15","v":62.754000000000005},{"$f":"'MOD-Berechnungen'!X215-Y15","v":65.753999999999991},{"$f":"'MOD-Berechnungen'!Y215-Z15","v":68.754000000000005},{"$f":"'MOD-Berechnungen'!Z215-AA15","v":71.753999999999991},{"$f":"'MOD-Berechnungen'!AA215-AB15","v":74.753999999999991},{"$f":"'MOD-Berechnungen'!AB215-AC15","v":77.753999999999991},{"$f":"'MOD-Berechnungen'!AC215-AD15","v":80.753999999999991},{"$f":"'MOD-Berechnungen'!AD215-AE15","v":83.753999999999991},{"$f":"'MOD-Berechnungen'!AE215-AF15","v":87.175559289999995}]
[23]
[24,null,null,null,null,"Kapazitäten (kleine aggregiert) [GW]"]
[25,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[26,null,null,null,"Sonstige","(Bestand)",{"$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":4.7110000000000003},{"$f":"H11","v":5.5768681300000003},5.9049599700000011,6.5818149999999997,6.7992250000000007,6.7990000000000004,6.7990000000000004,6.7990000000000004,6.7990000000000004,6.7990000000000004,6.7990000000000004,6.6231892300000004,6.4349554299999987,6.2947062699999998,6.0627479199999996,5.4902409299999997,4.7945024299999996,3.9465003999999988,3.3060079999999994,2.9487315999999995,2.4935236000000001,1.8564320000000003,0.80025794000000006,0.46639323999999999,0.21003932999999994,0]
[28,null,null,null,"Wind Onshore","(Bestand)",{"$f":"G13","v":27.043797000000001},{"$f":"H13","v":28.524095000000003},30.710624000000003,32.969194999999999,37.621491999999996,{"$f":"L13","v":37.508569479999998},37.164569479999997,{"$f":"N13","v":36.764569479999999},36.264569479999999,35.664569479999997,34.964569480000002,33.158776369999998,30.565102570000001,27.51489948,24.797031480000001,22.74326048,20.92921698,18.699378980000002,17.013132779999999,16.241268779999999,13.541928859999999,12.115269209999999,10.238786949999998,7.8176624199999987,4.7852306299999992,0]
[29,null,null,null,"Wind Offshore","(Bestand)",{"$f":"G14","v":0.08},0.188,0.26800000000000002,0.50800000000000001,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.96219999999999994,0.9171999999999999,0.80889999999999995,0.72889999999999999,0.4889,0]
[30,null,null,null,"Solar","(Bestand)",18.006,25.916,34.076999999999998,36.71,37.9,37.9,37.9,37.9,37.9,37.9,37.9,37.776027506000062,37.667388816000063,37.557167266000064,37.414720716000062,36.758691416000062,35.834089356000064,34.989494406000063,33.735743280000058,31.75620017000006,27.317740330000046,19.723863990000012,11.723473930000008,4.8811800499999842,1.7455592899999977,0]
[31,null,null,null,"Sonstige",null,{"$f":"G16+G17+G19","v":0},{"$f":"H16+H17+H19","v":0},0,0,0,0.33407918500000011,0.36479695999999984,0.37389695999999994,0.39989695999999986,0.42289695999999977,0.44289695999999967,0.46779695999999971,0.51069695999999964,0.55759695999999948,0.60849695999999942,0.66239695999999937,0.72029695999999932,0.75129695999999924,0.78229695999999915,0.81329695999999907,0.84429695999999899,0.87529695999999868,0.9062969599999986,0.93729695999999851,0.96829695999999843,0.68487737499999901]
[32,null,null,null,"Biomasse",null,{"$f":"G18","v":0},{"$f":"H18","v":0},0,0,0,0.2348410000000003,0.45981300000000047,0.76660000000000039,1.1941110810000017,1.5266447400000009,1.7026447400000011,1.8266447400000017,2.1936447400000016,2.5606447400000016,2.9276447400000016,3.2946447400000016,3.6616447400000016,3.8616447400000018,4.061644740000002,4.2616447400000022,4.4616447400000023,4.6616447400000016,4.8616447400000027,5.061644740000002,5.2616447400000022,5.4370680700000023]
[33,null,null,null,"Wind Onshore",null,{"$f":"G20","v":0},{"$f":"H20","v":0},0,0,0,3.7886999999999986,8.2341029999999975,13.735847999999997,16.138997999999994,17.638997999999994,19.138997999999994,20.638997999999994,22.638997999999994,25.138997999999997,27.638998000000001,30.138998000000004,32.638998000000008,35.138998000000001,37.638998000000008,40.138998000000008,42.638998000000008,45.138998000000008,47.638998000000008,50.138998000000008,52.638998000000008,56.137020630000009]
[34,null,null,null,"Wind Offshore",null,{"$f":"G21","v":0},0,0,0,0,2.2890000000000006,3.1580000000000004,4.4120000000000008,5.3990000000000009,6.5340000000000007,6.753000000000001,6.753000000000001,7.0950000000000006,7.8440000000000012,8.9700000000000006,9.870000000000001,10.828000000000001,11.786000000000001,12.744000000000002,13.702000000000002,14.660000000000002,15.618,16.575999999999997,17.533999999999999,18.491999999999997,17.649899999999999]
[35,null,null,null,"Solar",null,0,0,0,0,0,1.3239999999999981,2.7789999999999964,4.3929999999999936,7.2579999999999956,11.146999999999998,15.948,21.362000000000002,27.696999999999996,36.027000000000001,44.156000000000006,51.922000000000011,59.754000000000005,62.754000000000005,65.753999999999991,68.754000000000005,71.753999999999991,74.753999999999991,77.753999999999991,80.753999999999991,83.753999999999991,87.175559289999995]
[36]
[37,null,null,null,null,"Strommengen [TWh/a]"]
[38,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[39,null,null,null,"Wasser","(Bestand)",{"$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},{"$f":"'MOD-Berechnungen'!K238-L46","v":5.5166015752700002},{"$f":"'MOD-Berechnungen'!L238-M46","v":5.0529195435900016},{"$f":"'MOD-Berechnungen'!M238-N46","v":5.0340497366400019},{"$f":"'MOD-Berechnungen'!N238-O46","v":4.6366775366400015},{"$f":"'MOD-Berechnungen'!O238-P46","v":5.1641725366400015},{"$f":"'MOD-Berechnungen'!P238-Q46","v":4.8405825366400022},{"$f":"'MOD-Berechnungen'!Q238-R46","v":4.9153125366400019},{"$f":"'MOD-Berechnungen'!R238-S46","v":4.6629615366400019},{"$f":"'MOD-Berechnungen'!S238-T46","v":6.3653839009576823},{"$f":"'MOD-Berechnungen'!T238-U46","v":6.3653839009576823},{"$f":"'MOD-Berechnungen'!U238-V46","v":6.3653839009576831},{"$f":"'MOD-Berechnungen'!V238-W46","v":6.3653839009576814},{"$f":"'MOD-Berechnungen'!W238-X46","v":6.3653839009576831},{"$f":"'MOD-Berechnungen'!X238-Y46","v":6.3653839009576823},{"$f":"'MOD-Berechnungen'!Y238-Z46","v":6.3653839009576814},{"$f":"'MOD-Berechnungen'!Z238-AA46","v":5.8264018677620077},{"$f":"'MOD-Berechnungen'!AA238-AB46","v":5.3606672290276052},{"$f":"'MOD-Berechnungen'!AB238-AC46","v":5.0397223665748268},{"$f":"'MOD-Berechnungen'!AC238-AD46","v":4.8537221589924613},{"$f":"'MOD-Berechnungen'!AD238-AE46","v":4.2530569317466345},{"$f":"'MOD-Berechnungen'!AE238-AF46","v":4.2024045692321126},null,"v3.0.9","ist jetzt für alle Jahre Strommenge gesamt minus Strommenge Neuanlagen"]
[40,null,null,null,"Gas","(Bestand)",{"$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},{"$f":"'MOD-Berechnungen'!Q239-R47","v":1.0587759260931209},{"$f":"'MOD-Berechnungen'!R239-S47","v":1.2013146488653981},{"$f":"'MOD-Berechnungen'!S239-T47","v":0.74197769522039092},{"$f":"'MOD-Berechnungen'!T239-U47","v":0.43927686747089778},{"$f":"'MOD-Berechnungen'!U239-V47","v":0.15582886179697542},{"$f":"'MOD-Berechnungen'!V239-W47","v":0.12537230832477719},{"$f":"'MOD-Berechnungen'!W239-X47","v":0.1004752485267224},{"$f":"'MOD-Berechnungen'!X239-Y47","v":9.6752700738409081E-2},{"$f":"'MOD-Berechnungen'!Y239-Z47","v":9.3619703214801564E-2},{"$f":"'MOD-Berechnungen'!Z239-AA47","v":5.5079993384563375E-2},{"$f":"'MOD-Berechnungen'!AA239-AB47","v":4.8352437199624954E-2},{"$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},{"$f":"'MOD-Berechnungen'!K240-L48","v":37.700092659999996},{"$f":"'MOD-Berechnungen'!L240-M48","v":38.473878319999997},{"$f":"'MOD-Berechnungen'!M240-N48","v":37.941908319999996},{"$f":"'MOD-Berechnungen'!N240-O48","v":37.257408157999997},{"$f":"'MOD-Berechnungen'!O240-P48","v":35.534449677999994},{"$f":"'MOD-Berechnungen'!P240-Q48","v":34.912452359999996},{"$f":"'MOD-Berechnungen'!Q240-R48","v":32.772456359999993},{"$f":"'MOD-Berechnungen'!R240-S48","v":29.283592859999999},{"$f":"'MOD-Berechnungen'!S240-T48","v":35.281828643349996},{"$f":"'MOD-Berechnungen'!T240-U48","v":33.981702091599999},{"$f":"'MOD-Berechnungen'!U240-V48","v":30.77280041265},{"$f":"'MOD-Berechnungen'!V240-W48","v":26.873186120149995},{"$f":"'MOD-Berechnungen'!W240-X48","v":22.120134741999998},{"$f":"'MOD-Berechnungen'!X240-Y48","v":18.530174839999997},{"$f":"'MOD-Berechnungen'!Y240-Z48","v":16.527640618},{"$f":"'MOD-Berechnungen'!Z240-AA48","v":13.976199777999998},{"$f":"'MOD-Berechnungen'!AA240-AB48","v":10.405301360000003},{"$f":"'MOD-Berechnungen'!AB240-AC48","v":4.4854457536999988},{"$f":"'MOD-Berechnungen'!AC240-AD48","v":2.614134110200002},{"$f":"'MOD-Berechnungen'!AD240-AE48","v":1.1772704446499986},{"$f":"'MOD-Berechnungen'!AE240-AF48","v":0}]
[42,null,null,null,"Geothermie","(Bestand)",{"$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},{"$f":"'MOD-Berechnungen'!O241-P49","v":0.20774100000000001},{"$f":"'MOD-Berechnungen'!P241-Q49","v":0.10962950000000002},{"$f":"'MOD-Berechnungen'!Q241-R49","v":0.12288550000000004},{"$f":"'MOD-Berechnungen'!R241-S49","v":0.10861500000000002},{"$f":"'MOD-Berechnungen'!S241-T49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!T241-U49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!U241-V49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!V241-W49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!W241-X49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!X241-Y49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!Y241-Z49","v":0.14968884020373419},{"$f":"'MOD-Berechnungen'!Z241-AA49","v":0.14027279747116284},{"$f":"'MOD-Berechnungen'!AA241-AB49","v":0.14027279747116284},{"$f":"'MOD-Berechnungen'!AB241-AC49","v":0.14027279747116284},{"$f":"'MOD-Berechnungen'!AC241-AD49","v":8.0174710482014078E-2},{"$f":"'MOD-Berechnungen'!AD241-AE49","v":1.6693808528381426E-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},{"$f":"'MOD-Berechnungen'!K242-L50","v":62.596261959692413},{"$f":"'MOD-Berechnungen'!L242-M50","v":62.246703687394799},{"$f":"'MOD-Berechnungen'!M242-N50","v":56.616944412010042},{"$f":"'MOD-Berechnungen'!N242-O50","v":57.881769459921806},{"$f":"'MOD-Berechnungen'!O242-P50","v":59.164171672252408},{"$f":"'MOD-Berechnungen'!P242-Q50","v":58.715586914300651},{"$f":"'MOD-Berechnungen'!Q242-R50","v":54.075516156348904},{"$f":"'MOD-Berechnungen'!R242-S50","v":53.748786277373028},{"$f":"'MOD-Berechnungen'!S242-T50","v":45.041890448759993},{"$f":"'MOD-Berechnungen'!T242-U50","v":40.592740532760004},{"$f":"'MOD-Berechnungen'!U242-V50","v":37.230717405760004},{"$f":"'MOD-Berechnungen'!V242-W50","v":34.261128196259989},{"$f":"'MOD-Berechnungen'!W242-X50","v":30.61088339026},{"$f":"'MOD-Berechnungen'!X242-Y50","v":27.850498360860001},{"$f":"'MOD-Berechnungen'!Y242-Z50","v":26.586956992859996},{"$f":"'MOD-Berechnungen'!Z242-AA50","v":22.168137543819995},{"$f":"'MOD-Berechnungen'!AA242-AB50","v":19.832695696770003},{"$f":"'MOD-Berechnungen'!AB242-AC50","v":16.760894237149998},{"$f":"'MOD-Berechnungen'!AC242-AD50","v":12.79751338154},{"$f":"'MOD-Berechnungen'!AD242-AE50","v":7.8334225413099858},{"$f":"'MOD-Berechnungen'!AE242-AF50","v":0}]
[44,null,null,null,"Wind Offshore","(Bestand)",{"$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},{"$f":"'MOD-Berechnungen'!K243-L51","v":7.2689449999999995},{"$f":"'MOD-Berechnungen'!L243-M51","v":5.9073369999999983},{"$f":"'MOD-Berechnungen'!M243-N51","v":6.7173849999999984},{"$f":"'MOD-Berechnungen'!N243-O51","v":5.0958149999999982},{"$f":"'MOD-Berechnungen'!O243-P51","v":4.9493379999999974},{"$f":"'MOD-Berechnungen'!P243-Q51","v":5.7977289999999968},{"$f":"'MOD-Berechnungen'!Q243-R51","v":5.0627539999999982},{"$f":"'MOD-Berechnungen'!R243-S51","v":4.9018079999999955},{"$f":"'MOD-Berechnungen'!S243-T51","v":3.4412279999999988},{"$f":"'MOD-Berechnungen'!T243-U51","v":3.4412279999999988},{"$f":"'MOD-Berechnungen'!U243-V51","v":3.4412280000000024},{"$f":"'MOD-Berechnungen'!V243-W51","v":3.4412280000000024},{"$f":"'MOD-Berechnungen'!W243-X51","v":3.4412280000000024},{"$f":"'MOD-Berechnungen'!X243-Y51","v":3.4412280000000024},{"$f":"'MOD-Berechnungen'!Y243-Z51","v":3.4412280000000024},{"$f":"'MOD-Berechnungen'!Z243-AA51","v":3.3311363999999983},{"$f":"'MOD-Berechnungen'!AA243-AB51","v":3.1753463999999951},{"$f":"'MOD-Berechnungen'!AB243-AC51","v":2.8004118000000062},{"$f":"'MOD-Berechnungen'!AC243-AD51","v":2.5234518000000037},{"$f":"'MOD-Berechnungen'!AD243-AE51","v":1.6925717999999961},{"$f":"'MOD-Berechnungen'!AE243-AF51","v":0}]
[45,null,null,null,"Solar","(Bestand)",{"$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},{"$f":"'MOD-Berechnungen'!K244-L52","v":35.461438000000001},{"$f":"'MOD-Berechnungen'!L244-M52","v":34.856110000000001},{"$f":"'MOD-Berechnungen'!M244-N52","v":33.119583999999996},{"$f":"'MOD-Berechnungen'!N244-O52","v":33.573972499999996},{"$f":"'MOD-Berechnungen'!O244-P52","v":33.019251499999996},{"$f":"'MOD-Berechnungen'!P244-Q52","v":30.887873499999998},{"$f":"'MOD-Berechnungen'!Q244-R52","v":31.364225000000001},{"$f":"'MOD-Berechnungen'!R244-S52","v":34.704889049083462},{"$f":"'MOD-Berechnungen'!S244-T52","v":36.054880575360066},{"$f":"'MOD-Berechnungen'!T244-U52","v":35.918131887360069},{"$f":"'MOD-Berechnungen'!U244-V52","v":35.288343759360053},{"$f":"'MOD-Berechnungen'!V244-W52","v":34.400725781760059},{"$f":"'MOD-Berechnungen'!W244-X52","v":33.589914629760052},{"$f":"'MOD-Berechnungen'!X244-Y52","v":32.386313548800047},{"$f":"'MOD-Berechnungen'!Y244-Z52","v":30.485952163200054},{"$f":"'MOD-Berechnungen'!Z244-AA52","v":26.225030716800049},{"$f":"'MOD-Berechnungen'!AA244-AB52","v":18.934909430400012},{"$f":"'MOD-Berechnungen'!AB244-AC52","v":11.254534972800002},{"$f":"'MOD-Berechnungen'!AC244-AD52","v":4.6859328479999789},{"$f":"'MOD-Berechnungen'!AD244-AE52","v":1.6757369183999913},{"$f":"'MOD-Berechnungen'!AE244-AF52","v":0}]
[46,null,null,null,"Wasser",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K228","v":0.57525142472999935},{"$f":"'MOD-Berechnungen'!L228","v":1.1932944564099985},{"$f":"'MOD-Berechnungen'!M228","v":1.246767263359998},{"$f":"'MOD-Berechnungen'!N228","v":1.2871184633599981},{"$f":"'MOD-Berechnungen'!O228","v":1.3504144633599979},{"$f":"'MOD-Berechnungen'!P228","v":1.4097544633599979},{"$f":"'MOD-Berechnungen'!Q228","v":1.4631184633599978},{"$f":"'MOD-Berechnungen'!R228","v":1.5114704633599976},{"$f":"'MOD-Berechnungen'!S228","v":1.5528909633599977},{"$f":"'MOD-Berechnungen'!T228","v":1.5943389633599976},{"$f":"'MOD-Berechnungen'!U228","v":1.6358144633599978},{"$f":"'MOD-Berechnungen'!V228","v":1.6773174633599977},{"$f":"'MOD-Berechnungen'!W228","v":1.7188314633599975},{"$f":"'MOD-Berechnungen'!X228","v":1.7603454633599975},{"$f":"'MOD-Berechnungen'!Y228","v":1.8018594633599974},{"$f":"'MOD-Berechnungen'!Z228","v":1.8433734633599972},{"$f":"'MOD-Berechnungen'!AA228","v":1.884887463359997},{"$f":"'MOD-Berechnungen'!AB228","v":1.9264014633599971},{"$f":"'MOD-Berechnungen'!AC228","v":1.9679154633599969},{"$f":"'MOD-Berechnungen'!AD228","v":2.0094294633599969},{"$f":"'MOD-Berechnungen'!AE228","v":2.0509434633599968},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},{"$f":"'MOD-Berechnungen'!Q229","v":0.1920050739068791},{"$f":"'MOD-Berechnungen'!R229","v":0.19957535113460187},{"$f":"'MOD-Berechnungen'!S229","v":0.20673082914046698},{"$f":"'MOD-Berechnungen'!T229","v":0.21373336887472716},{"$f":"'MOD-Berechnungen'!U229","v":0.22143766137235299},{"$f":"'MOD-Berechnungen'!V229","v":0.2299241868275741},{"$f":"'MOD-Berechnungen'!W229","v":0.25671355880825042},{"$f":"'MOD-Berechnungen'!X229","v":0.3017377133976224},{"$f":"'MOD-Berechnungen'!Y229","v":0.34676186798699432},{"$f":"'MOD-Berechnungen'!Z229","v":0.3917860225763663},{"$f":"'MOD-Berechnungen'!AA229","v":0.43681017716573828},{"$f":"'MOD-Berechnungen'!AB229","v":0.4818343317551102},{"$f":"'MOD-Berechnungen'!AC229","v":0.52685848634448218},{"$f":"'MOD-Berechnungen'!AD229","v":0.57188264093385421},{"$f":"'MOD-Berechnungen'!AE229","v":0.61690679552322614}]
[48,null,null,null,"Biomasse",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K230","v":0.65751134},{"$f":"'MOD-Berechnungen'!L230","v":1.7649666799999999},{"$f":"'MOD-Berechnungen'!M230","v":2.8284846799999999},{"$f":"'MOD-Berechnungen'!N230","v":4.2970808420000024},{"$f":"'MOD-Berechnungen'!O230","v":5.8171703220000044},{"$f":"'MOD-Berechnungen'!P230","v":6.834237640000004},{"$f":"'MOD-Berechnungen'!Q230","v":7.4342376400000036},{"$f":"'MOD-Berechnungen'!R230","v":8.5000971400000029},{"$f":"'MOD-Berechnungen'!S230","v":10.093060640000003},{"$f":"'MOD-Berechnungen'!T230","v":11.603816140000005},{"$f":"'MOD-Berechnungen'!U230","v":13.037501640000004},{"$f":"'MOD-Berechnungen'!V230","v":14.397236640000003},{"$f":"'MOD-Berechnungen'!W230","v":15.458937640000004},{"$f":"'MOD-Berechnungen'!X230","v":16.258937640000003},{"$f":"'MOD-Berechnungen'!Y230","v":17.058937640000003},{"$f":"'MOD-Berechnungen'!Z230","v":17.858937640000004},{"$f":"'MOD-Berechnungen'!AA230","v":18.658937640000005},{"$f":"'MOD-Berechnungen'!AB230","v":19.458937640000002},{"$f":"'MOD-Berechnungen'!AC230","v":20.258937640000003},{"$f":"'MOD-Berechnungen'!AD230","v":21.058937640000003},{"$f":"'MOD-Berechnungen'!AE230","v":21.858937640000004}]
[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},{"$f":"'MOD-Berechnungen'!O231","v":7.8644999999999979E-2},{"$f":"'MOD-Berechnungen'!P231","v":0.10509949999999998},{"$f":"'MOD-Berechnungen'!Q231","v":0.14482849999999997},{"$f":"'MOD-Berechnungen'!R231","v":0.23889499999999997},{"$f":"'MOD-Berechnungen'!S231","v":0.38391900000000001},{"$f":"'MOD-Berechnungen'!T231","v":0.54707099999999997},{"$f":"'MOD-Berechnungen'!U231","v":0.72608500000000009},{"$f":"'MOD-Berechnungen'!V231","v":0.92096100000000014},{"$f":"'MOD-Berechnungen'!W231","v":1.0455910000000002},{"$f":"'MOD-Berechnungen'!X231","v":1.090911},{"$f":"'MOD-Berechnungen'!Y231","v":1.136231},{"$f":"'MOD-Berechnungen'!Z231","v":1.181551},{"$f":"'MOD-Berechnungen'!AA231","v":1.2268709999999998},{"$f":"'MOD-Berechnungen'!AB231","v":1.2721909999999998},{"$f":"'MOD-Berechnungen'!AC231","v":1.3175109999999997},{"$f":"'MOD-Berechnungen'!AD231","v":1.3628309999999997},{"$f":"'MOD-Berechnungen'!AE231","v":1.4081509999999997}]
[50,null,null,null,"Wind Onshore",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K232","v":4.2764260403075847},{"$f":"'MOD-Berechnungen'!L232","v":13.702182312605201},{"$f":"'MOD-Berechnungen'!M232","v":25.384958587989953},{"$f":"'MOD-Berechnungen'!N232","v":34.842306540078191},{"$f":"'MOD-Berechnungen'!O232","v":39.635011327747591},{"$f":"'MOD-Berechnungen'!P232","v":43.372617085699339},{"$f":"'MOD-Berechnungen'!Q232","v":47.110222843651094},{"$f":"'MOD-Berechnungen'!R232","v":51.166025722626969},{"$f":"'MOD-Berechnungen'!S232","v":56.143025722626966},{"$f":"'MOD-Berechnungen'!T232","v":61.775525722626966},{"$f":"'MOD-Berechnungen'!U232","v":67.501775722626974},{"$f":"'MOD-Berechnungen'!V232","v":73.314275722626974},{"$f":"'MOD-Berechnungen'!W232","v":79.236025722626977},{"$f":"'MOD-Berechnungen'!X232","v":85.264859055960301},{"$f":"'MOD-Berechnungen'!Y232","v":91.367120960722218},{"$f":"'MOD-Berechnungen'!Z232","v":97.522924532150796},{"$f":"'MOD-Berechnungen'!AA232","v":103.71952175437301},{"$f":"'MOD-Berechnungen'!AB232","v":109.94824397659524},{"$f":"'MOD-Berechnungen'!AC232","v":116.20292579477706},{"$f":"'MOD-Berechnungen'!AD232","v":122.47902427962553},{"$f":"'MOD-Berechnungen'!AE232","v":128.8719409462922}]
[51,null,null,null,"Wind Offshore",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K233","v":3.9622590000000004},{"$f":"'MOD-Berechnungen'!L233","v":9.4722070000000009},{"$f":"'MOD-Berechnungen'!M233","v":13.315970000000002},{"$f":"'MOD-Berechnungen'!N233","v":17.468591},{"$f":"'MOD-Berechnungen'!O233","v":21.516823000000002},{"$f":"'MOD-Berechnungen'!P233","v":24.142347000000001},{"$f":"'MOD-Berechnungen'!Q233","v":24.576186},{"$f":"'MOD-Berechnungen'!R233","v":25.303278000000002},{"$f":"'MOD-Berechnungen'!S233","v":27.624991000000001},{"$f":"'MOD-Berechnungen'!T233","v":31.626999999999999},{"$f":"'MOD-Berechnungen'!U233","v":35.965788000000003},{"$f":"'MOD-Berechnungen'!V233","v":40.001914000000006},{"$f":"'MOD-Berechnungen'!W233","v":44.2406808},{"$f":"'MOD-Berechnungen'!X233","v":48.528305600000003},{"$f":"'MOD-Berechnungen'!Y233","v":52.849433028571426},{"$f":"'MOD-Berechnungen'!Z233","v":57.194989457142853},{"$f":"'MOD-Berechnungen'!AA233","v":61.559158457142857},{"$f":"'MOD-Berechnungen'!AB233","v":65.937984857142851},{"$f":"'MOD-Berechnungen'!AC233","v":70.328655620779216},{"$f":"'MOD-Berechnungen'!AD233","v":74.72909798441556},{"$f":"'MOD-Berechnungen'!AE233","v":79.18283998441558}]
[52,null,null,null,"Solar",null,null,null,null,null,null,{"$f":"'MOD-Berechnungen'!K234","v":0.63551999999999997},{"$f":"'MOD-Berechnungen'!L234","v":1.9694400000000001},{"$f":"'MOD-Berechnungen'!M234","v":3.4425600000000003},{"$f":"'MOD-Berechnungen'!N234","v":5.5996425000000007},{"$f":"'MOD-Berechnungen'!O234","v":8.8584475000000005},{"$f":"'MOD-Berechnungen'!P234","v":13.051372500000001},{"$f":"'MOD-Berechnungen'!Q234","v":17.98011},{"$f":"'MOD-Berechnungen'!R234","v":23.398970950916535},{"$f":"'MOD-Berechnungen'!S234","v":29.895715743625011},{"$f":"'MOD-Berechnungen'!T234","v":37.247869559457165},{"$f":"'MOD-Berechnungen'!U234","v":44.461027730064622},{"$f":"'MOD-Berechnungen'!V234","v":51.589398340962092},{"$f":"'MOD-Berechnungen'!W234","v":56.544862510646389},{"$f":"'MOD-Berechnungen'!X234","v":59.309337556714951},{"$f":"'MOD-Berechnungen'!Y234","v":62.089815673504276},{"$f":"'MOD-Berechnungen'!Z234","v":64.886296861014372},{"$f":"'MOD-Berechnungen'!AA234","v":67.69878111924524},{"$f":"'MOD-Berechnungen'!AB234","v":70.527268448196892},{"$f":"'MOD-Berechnungen'!AC234","v":73.371758847869302},{"$f":"'MOD-Berechnungen'!AD234","v":76.232252318262482},{"$f":"'MOD-Berechnungen'!AE234","v":79.09149982113928}]
[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},7.6041449999999999,8.2791299999999985,8.1088870000000011,7.2874697842700007,6.6913116195900022,6.4356240706400021,6.3589624706400025,6.9021164706400029,6.2052356053004241,6.0969739627331228,5.9728911855054001,7.2570504363818076,6.954349608632314,6.6709016029583932,6.6404450494861926,6.6155479896881397,6.6118254418998257,6.6086924443762172,6.0217546586177342,5.5492924636983929,5.1950997194625295,4.9462640999265162,4.27787103925289,4.2024045692321126]
[57,null,null,null,"Biomasse","(Bestand)",{"$f":"G41","v":26.262},{"$f":"H41","v":27.776935999999999},{"$f":"I41","v":30.355590999999997},33.165135999999997,34.944730999999997,37.700092659999996,38.473878319999997,37.941908319999996,37.257408157999997,35.534449677999994,34.912452359999996,32.772456359999993,29.283592859999999,35.281828643349996,33.981702091599999,30.77280041265,26.873186120149995,22.120134741999998,18.530174839999997,16.527640618,13.976199777999998,10.405301360000003,4.4854457536999988,2.614134110200002,1.1772704446499986,0]
[58,null,null,null,"Wind Onshore","(Bestand)",{"$f":"G43","v":47.704000000000001},{"$f":"H43","v":53.882748999999997},{"$f":"I43","v":50.125189999999996},55.830889999999997,62.190390000000001,62.596261959692413,62.246703687394799,56.616944412010042,57.881769459921806,59.164171672252408,58.715586914300651,54.075516156348904,53.748786277373028,45.041890448759993,40.592740532760004,37.230717405760004,34.261128196259989,30.61088339026,27.850498360860001,26.586956992859996,22.168137543819995,19.832695696770003,16.760894237149998,12.79751338154,7.8334225413099858,0]
[59,null,null,null,"Wind Offshore","(Bestand)",{"$f":"G44","v":0.65400000000000003},1.1467909999999999,1.361415,2.4940419999999999,7.397958,7.2689449999999995,5.9073369999999983,6.7173849999999984,5.0958149999999982,4.9493379999999974,{"$f":"Q44","v":5.7977289999999968},5.0627539999999982,4.9018079999999955,3.4412279999999988,3.4412279999999988,3.4412280000000024,3.4412280000000024,3.4412280000000024,3.4412280000000024,3.4412280000000024,3.3311363999999983,3.1753463999999951,2.8004118000000062,2.5234518000000037,1.6925717999999961,0]
[60,null,null,null,"Solar","(Bestand)",{"$f":"G45","v":8.2959999999999994},19.399286999999998,24.072319,34.673694999999995,36.594586999999997,35.461438000000001,34.856110000000001,33.119583999999996,33.573972499999996,33.019251499999996,30.887873499999998,31.364225000000001,34.704889049083462,36.054880575360066,35.918131887360069,35.288343759360053,34.400725781760059,33.589914629760052,32.386313548800047,30.485952163200054,26.225030716800049,18.934909430400012,11.254534972800002,4.6859328479999789,1.6757369183999913,0]
[61,null,null,null,"Sonstige",null,{"$f":"G46+G47+G49","v":0},{"$f":"H46+H47+H49","v":0},0,0,0,0.64165821572999904,1.3428843804099979,1.4227899293599973,1.4998585293599975,1.6067125293599973,1.6995643946995758,1.7999520372668769,1.9499408144945996,2.1435407925004646,2.3551433322347246,2.5833371247323509,2.8282026501875719,3.0211360221682479,3.1529941767576197,3.2848523313469915,3.4167104859363633,3.5485686405257351,3.6804267951151073,3.8122849497044786,3.9441431042938513,4.0760012588832222]
[62,null,null,null,"Biomasse",null,{"$f":"G48","v":0},{"$f":"H48","v":0},0,0,0,0.65751134,1.7649666799999999,2.8284846799999999,4.2970808420000024,5.8171703220000044,6.834237640000004,7.4342376400000036,8.5000971400000029,10.093060640000003,11.603816140000005,13.037501640000004,14.397236640000003,15.458937640000004,16.258937640000003,17.058937640000003,17.858937640000004,18.658937640000005,19.458937640000002,20.258937640000003,21.058937640000003,21.858937640000004]
[63,null,null,null,"Wind Onshore",null,{"$f":"G50","v":0},{"$f":"H50","v":0},0,0,0,4.2764260403075847,13.702182312605201,25.384958587989953,34.842306540078191,39.635011327747591,43.372617085699339,47.110222843651094,51.166025722626969,56.143025722626966,61.775525722626966,67.501775722626974,73.314275722626974,79.236025722626977,85.264859055960301,91.367120960722218,97.522924532150796,103.71952175437301,109.94824397659524,116.20292579477706,122.47902427962553,128.8719409462922]
[64,null,null,null,"Wind Offshore",null,{"$f":"G51","v":0},0,0,0,0,3.9622590000000004,9.4722070000000009,13.315970000000002,17.468591,21.516823000000002,24.142347000000001,24.576186,25.303278000000002,{"$f":"T51","v":27.624991000000001},31.626999999999999,35.965788000000003,40.001914000000006,44.2406808,48.528305600000003,52.849433028571426,57.194989457142853,61.559158457142857,65.937984857142851,70.328655620779216,74.72909798441556,79.18283998441558]
[65,null,null,null,"Solar",null,{"$f":"G52","v":0},0,0,0,0,0.63551999999999997,1.9694400000000001,3.4425600000000003,5.5996425000000007,8.8584475000000005,13.051372500000001,17.98011,23.398970950916535,29.895715743625011,37.247869559457165,44.461027730064622,51.589398340962092,56.544862510646389,59.309337556714951,62.089815673504276,64.886296861014372,67.69878111924524,70.527268448196892,73.371758847869302,76.232252318262482,79.09149982113928]
[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'!F305)/'MOD-Berechnungen'!F$26","v":0.49042979268442805},{"$f":"('MOD-Berechnungen'!G305)/'MOD-Berechnungen'!G$26","v":0.1887165273745009},{"$f":"('MOD-Berechnungen'!H305)/'MOD-Berechnungen'!H$26","v":0.46877541070559753},{"$f":"('MOD-Berechnungen'!I305)/'MOD-Berechnungen'!I$26","v":0.54627390990923896},{"$f":"('MOD-Berechnungen'!J305)/'MOD-Berechnungen'!J$26","v":0.56739717599133244},{"$f":"'MOD-Berechnungen'!K355/'MOD-Berechnungen'!K$26","v":0.65862390947050542},{"$f":"'MOD-Berechnungen'!L355/'MOD-Berechnungen'!L$26","v":0.65534717360249306},{"$f":"'MOD-Berechnungen'!M355/'MOD-Berechnungen'!M$26","v":0.6456622400024562},{"$f":"'MOD-Berechnungen'!N355/'MOD-Berechnungen'!N$26","v":0.63424581532657787},{"$f":"'MOD-Berechnungen'!O355/'MOD-Berechnungen'!O$26","v":0.62548896975007684},{"$f":"'MOD-Berechnungen'!P355/'MOD-Berechnungen'!P$26","v":0.62237708432843464},{"$f":"'MOD-Berechnungen'!Q355/'MOD-Berechnungen'!Q$26","v":0.60483681664570921},{"$f":"'MOD-Berechnungen'!R355/'MOD-Berechnungen'!R$26","v":0.59589834152286625},{"$f":"'MOD-Berechnungen'!S355/'MOD-Berechnungen'!S$26","v":0.58709196209149395},{"$f":"'MOD-Berechnungen'!T355/'MOD-Berechnungen'!T$26","v":0.57841572619851622},{"$f":"'MOD-Berechnungen'!U355/'MOD-Berechnungen'!U$26","v":0.56986771054041019},{"$f":"'MOD-Berechnungen'!V355/'MOD-Berechnungen'!V$26","v":0.56144602023685741},{"$f":"'MOD-Berechnungen'!W355/'MOD-Berechnungen'!W$26","v":0.55314878841069703},{"$f":"'MOD-Berechnungen'!X355/'MOD-Berechnungen'!X$26","v":0.5449741757740858},{"$f":"'MOD-Berechnungen'!Y355/'MOD-Berechnungen'!Y$26","v":0.53692037022077432},{"$f":"'MOD-Berechnungen'!Z355/'MOD-Berechnungen'!Z$26","v":0.48110121506061371},{"$f":"'MOD-Berechnungen'!AA355/'MOD-Berechnungen'!AA$26","v":0.44196599515471502},{"$f":"'MOD-Berechnungen'!AB355/'MOD-Berechnungen'!AB$26","v":0.40724579893663759},{"$f":"'MOD-Berechnungen'!AC355/'MOD-Berechnungen'!AC$26","v":0.38282175205672458},{"$f":"'MOD-Berechnungen'!AD355/'MOD-Berechnungen'!AD$26","v":0.33780838876443664},{"$f":"'MOD-Berechnungen'!AE355/'MOD-Berechnungen'!AE$26","v":0.32782314252372602},null,"v2.1.33"]
[70,null,null,null,"Gas","(Bestand)",{"$f":"('MOD-Berechnungen'!F306)/'MOD-Berechnungen'!F$26","v":0.15346023914229318},{"$f":"('MOD-Berechnungen'!G306)/'MOD-Berechnungen'!G$26","v":1.6332456128947109E-2},{"$f":"('MOD-Berechnungen'!H306)/'MOD-Berechnungen'!H$26","v":5.9610941840248538E-2},{"$f":"('MOD-Berechnungen'!I306)/'MOD-Berechnungen'!I$26","v":0.12113345377240302},{"$f":"('MOD-Berechnungen'!J306)/'MOD-Berechnungen'!J$26","v":7.0963890358762216E-2},{"$f":"'MOD-Berechnungen'!K356/'MOD-Berechnungen'!K$26","v":0.11180966744812007},{"$f":"'MOD-Berechnungen'!L356/'MOD-Berechnungen'!L$26","v":0.11125340044589062},{"$f":"'MOD-Berechnungen'!M356/'MOD-Berechnungen'!M$26","v":0.10960926152304495},{"$f":"'MOD-Berechnungen'!N356/'MOD-Berechnungen'!N$26","v":0.10767118027804023},{"$f":"'MOD-Berechnungen'!O356/'MOD-Berechnungen'!O$26","v":0.10618459593495093},{"$f":"'MOD-Berechnungen'!P356/'MOD-Berechnungen'!P$26","v":0.10565631436313526},{"$f":"'MOD-Berechnungen'!Q356/'MOD-Berechnungen'!Q$26","v":8.0320548769396427E-2},{"$f":"'MOD-Berechnungen'!R356/'MOD-Berechnungen'!R$26","v":7.1727150881228011E-2},{"$f":"'MOD-Berechnungen'!S356/'MOD-Berechnungen'!S$26","v":5.2082843409173955E-2},{"$f":"'MOD-Berechnungen'!T356/'MOD-Berechnungen'!T$26","v":3.0437942718864863E-2},{"$f":"'MOD-Berechnungen'!U356/'MOD-Berechnungen'!U$26","v":1.0827693873979064E-2},{"$f":"'MOD-Berechnungen'!V356/'MOD-Berechnungen'!V$26","v":8.5409717788534189E-3},{"$f":"'MOD-Berechnungen'!W356/'MOD-Berechnungen'!W$26","v":6.7248516300852925E-3},{"$f":"'MOD-Berechnungen'!X356/'MOD-Berechnungen'!X$26","v":6.3743582234182077E-3},{"$f":"'MOD-Berechnungen'!Y356/'MOD-Berechnungen'!Y$26","v":6.0742091697055895E-3},{"$f":"'MOD-Berechnungen'!Z356/'MOD-Berechnungen'!Z$26","v":3.4091669944593304E-3},{"$f":"'MOD-Berechnungen'!AA356/'MOD-Berechnungen'!AA$26","v":2.7927108680404944E-3},{"$f":"'MOD-Berechnungen'!AB356/'MOD-Berechnungen'!AB$26","v":9.3457465086760089E-4},{"$f":"'MOD-Berechnungen'!AC356/'MOD-Berechnungen'!AC$26","v":7.2784457140131695E-4},{"$f":"'MOD-Berechnungen'!AD356/'MOD-Berechnungen'!AD$26","v":4.6923891040893294E-4},{"$f":"'MOD-Berechnungen'!AE356/'MOD-Berechnungen'!AE$26","v":0},null,"v2.1.33"]
[71,null,null,null,"Biomasse","(Bestand)",{"$f":"('MOD-Berechnungen'!F307)/'MOD-Berechnungen'!F$26","v":4.6806669676362809},{"$f":"('MOD-Berechnungen'!G307)/'MOD-Berechnungen'!G$26","v":4.9312452448393227},{"$f":"('MOD-Berechnungen'!H307)/'MOD-Berechnungen'!H$26","v":5.789905955781089},{"$f":"('MOD-Berechnungen'!I307)/'MOD-Berechnungen'!I$26","v":6.7878965950891184},{"$f":"('MOD-Berechnungen'!J307)/'MOD-Berechnungen'!J$26","v":7.1528206875469058},{"$f":"'MOD-Berechnungen'!K357/'MOD-Berechnungen'!K$26","v":8.0487511520599018},{"$f":"'MOD-Berechnungen'!L357/'MOD-Berechnungen'!L$26","v":8.0087076139899533},{"$f":"'MOD-Berechnungen'!M357/'MOD-Berechnungen'!M$26","v":7.8903523290541413},{"$f":"'MOD-Berechnungen'!N357/'MOD-Berechnungen'!N$26","v":7.7508372584028891},{"$f":"'MOD-Berechnungen'!O357/'MOD-Berechnungen'!O$26","v":7.643823726235591},{"$f":"'MOD-Berechnungen'!P357/'MOD-Berechnungen'!P$26","v":7.6057947524732263},{"$f":"'MOD-Berechnungen'!Q357/'MOD-Berechnungen'!Q$26","v":7.2913133181400047},{"$f":"'MOD-Berechnungen'!R357/'MOD-Berechnungen'!R$26","v":7.0063821479103723},{"$f":"'MOD-Berechnungen'!S357/'MOD-Berechnungen'!S$26","v":6.7866682478052196},{"$f":"'MOD-Berechnungen'!T357/'MOD-Berechnungen'!T$26","v":6.5158248378246197},{"$f":"'MOD-Berechnungen'!U357/'MOD-Berechnungen'!U$26","v":5.9696348952939235},{"$f":"'MOD-Berechnungen'!V357/'MOD-Berechnungen'!V$26","v":5.1595379484798984},{"$f":"'MOD-Berechnungen'!W357/'MOD-Berechnungen'!W$26","v":4.2246647115496998},{"$f":"'MOD-Berechnungen'!X357/'MOD-Berechnungen'!X$26","v":3.5020776516708043},{"$f":"'MOD-Berechnungen'!Y357/'MOD-Berechnungen'!Y$26","v":3.1028133947393375},{"$f":"'MOD-Berechnungen'!Z357/'MOD-Berechnungen'!Z$26","v":2.6014666583777926},{"$f":"'MOD-Berechnungen'!AA357/'MOD-Berechnungen'!AA$26","v":1.8929901577733743},{"$f":"'MOD-Berechnungen'!AB357/'MOD-Berechnungen'!AB$26","v":0.7713111768602392},{"$f":"'MOD-Berechnungen'!AC357/'MOD-Berechnungen'!AC$26","v":0.44046360917543614},{"$f":"'MOD-Berechnungen'!AD357/'MOD-Berechnungen'!AD$26","v":0.19238072270198323},{"$f":"'MOD-Berechnungen'!AE357/'MOD-Berechnungen'!AE$26","v":0},null,"v2.1.33"]
[72,null,null,null,"Geothermie","(Bestand)",{"$f":"('MOD-Berechnungen'!F308)/'MOD-Berechnungen'!F$26","v":6.3975012583189113E-3},{"$f":"('MOD-Berechnungen'!G308)/'MOD-Berechnungen'!G$26","v":1.5189460039511465E-2},{"$f":"('MOD-Berechnungen'!H308)/'MOD-Berechnungen'!H$26","v":2.6994504072299023E-2},{"$f":"('MOD-Berechnungen'!I308)/'MOD-Berechnungen'!I$26","v":2.0332948417102283E-2},{"$f":"('MOD-Berechnungen'!J308)/'MOD-Berechnungen'!J$26","v":3.5248141125216528E-2},{"$f":"'MOD-Berechnungen'!K358/'MOD-Berechnungen'!K$26","v":4.1350501427457401E-2},{"$f":"'MOD-Berechnungen'!L358/'MOD-Berechnungen'!L$26","v":4.1144777539758613E-2},{"$f":"'MOD-Berechnungen'!M358/'MOD-Berechnungen'!M$26","v":4.053672664015627E-2},{"$f":"'MOD-Berechnungen'!N358/'MOD-Berechnungen'!N$26","v":3.9819967230015983E-2},{"$f":"'MOD-Berechnungen'!O358/'MOD-Berechnungen'!O$26","v":3.9270184644986175E-2},{"$f":"'MOD-Berechnungen'!P358/'MOD-Berechnungen'!P$26","v":3.9074810592026055E-2},{"$f":"'MOD-Berechnungen'!Q358/'MOD-Berechnungen'!Q$26","v":3.7973576862999084E-2},{"$f":"'MOD-Berechnungen'!R358/'MOD-Berechnungen'!R$26","v":3.7412390998028656E-2},{"$f":"'MOD-Berechnungen'!S358/'MOD-Berechnungen'!S$26","v":3.6859498520225284E-2},{"$f":"'MOD-Berechnungen'!T358/'MOD-Berechnungen'!T$26","v":3.6314776867217034E-2},{"$f":"'MOD-Berechnungen'!U358/'MOD-Berechnungen'!U$26","v":3.5778105287898557E-2},{"$f":"'MOD-Berechnungen'!V358/'MOD-Berechnungen'!V$26","v":3.5249364815663611E-2},{"$f":"'MOD-Berechnungen'!W358/'MOD-Berechnungen'!W$26","v":3.4728438242033116E-2},{"$f":"'MOD-Berechnungen'!X358/'MOD-Berechnungen'!X$26","v":3.4215210090673027E-2},{"$f":"'MOD-Berechnungen'!Y358/'MOD-Berechnungen'!Y$26","v":3.3709566591796095E-2},{"$f":"'MOD-Berechnungen'!Z358/'MOD-Berechnungen'!Z$26","v":3.1296896309356337E-2},{"$f":"'MOD-Berechnungen'!AA358/'MOD-Berechnungen'!AA$26","v":3.0834380600351076E-2},{"$f":"'MOD-Berechnungen'!AB358/'MOD-Berechnungen'!AB$26","v":3.0378700098868058E-2},{"$f":"'MOD-Berechnungen'!AC358/'MOD-Berechnungen'!AC$26","v":1.7079556089444753E-2},{"$f":"'MOD-Berechnungen'!AD358/'MOD-Berechnungen'!AD$26","v":3.4539924600556549E-3},{"$f":"'MOD-Berechnungen'!AE358/'MOD-Berechnungen'!AE$26","v":0},null,"v2.1.33"]
[73,null,null,null,"Wind Onshore","(Bestand)",{"$f":"('MOD-Berechnungen'!F309)/'MOD-Berechnungen'!F$26","v":4.9604093204363373},{"$f":"('MOD-Berechnungen'!G309)/'MOD-Berechnungen'!G$26","v":5.2153544210219556},{"$f":"('MOD-Berechnungen'!H309)/'MOD-Berechnungen'!H$26","v":4.9524211283120056},{"$f":"('MOD-Berechnungen'!I309)/'MOD-Berechnungen'!I$26","v":6.0126550735673749},{"$f":"('MOD-Berechnungen'!J309)/'MOD-Berechnungen'!J$26","v":6.7799276136646851},{"$f":"'MOD-Berechnungen'!K359/'MOD-Berechnungen'!K$26","v":6.5299091121969841},{"$f":"'MOD-Berechnungen'!L359/'MOD-Berechnungen'!L$26","v":6.4401905704977391},{"$f":"'MOD-Berechnungen'!M359/'MOD-Berechnungen'!M$26","v":6.2798339069144742},{"$f":"'MOD-Berechnungen'!N359/'MOD-Berechnungen'!N$26","v":6.0887385256069519},{"$f":"'MOD-Berechnungen'!O359/'MOD-Berechnungen'!O$26","v":5.8142592434250568},{"$f":"'MOD-Berechnungen'!P359/'MOD-Berechnungen'!P$26","v":5.5825784674160719},{"$f":"'MOD-Berechnungen'!Q359/'MOD-Berechnungen'!Q$26","v":5.0791089949853729},{"$f":"'MOD-Berechnungen'!R359/'MOD-Berechnungen'!R$26","v":4.5933769461465612},{"$f":"'MOD-Berechnungen'!S359/'MOD-Berechnungen'!S$26","v":4.0785353919813803},{"$f":"'MOD-Berechnungen'!T359/'MOD-Berechnungen'!T$26","v":3.6373441978308714},{"$f":"'MOD-Berechnungen'!U359/'MOD-Berechnungen'!U$26","v":3.2851856485928792},{"$f":"'MOD-Berechnungen'!V359/'MOD-Berechnungen'!V$26","v":2.9889113926519966},{"$f":"'MOD-Berechnungen'!W359/'MOD-Berechnungen'!W$26","v":2.7092231302838994},{"$f":"'MOD-Berechnungen'!X359/'MOD-Berechnungen'!X$26","v":2.3267949176774563},{"$f":"'MOD-Berechnungen'!Y359/'MOD-Berechnungen'!Y$26","v":2.1163769885334514},{"$f":"'MOD-Berechnungen'!Z359/'MOD-Berechnungen'!Z$26","v":1.7413888890155163},{"$f":"'MOD-Berechnungen'!AA359/'MOD-Berechnungen'!AA$26","v":1.4341260344303604},{"$f":"'MOD-Berechnungen'!AB359/'MOD-Berechnungen'!AB$26","v":1.0445318952145388},{"$f":"'MOD-Berechnungen'!AC359/'MOD-Berechnungen'!AC$26","v":0.5343903090050971},{"$f":"'MOD-Berechnungen'!AD359/'MOD-Berechnungen'!AD$26","v":0.32431291615520591},{"$f":"'MOD-Berechnungen'!AE359/'MOD-Berechnungen'!AE$26","v":0},null,"v2.1.33"]
[74,null,null,null,"Wind Offshore","(Bestand)",{"$f":"('MOD-Berechnungen'!F310)/'MOD-Berechnungen'!F$26","v":0.11622127285946024},{"$f":"('MOD-Berechnungen'!G310)/'MOD-Berechnungen'!G$26","v":0.19960274011397017},{"$f":"('MOD-Berechnungen'!H310)/'MOD-Berechnungen'!H$26","v":0.24710881336791091},{"$f":"('MOD-Berechnungen'!I310)/'MOD-Berechnungen'!I$26","v":0.52910519364491515},{"$f":"('MOD-Berechnungen'!J310)/'MOD-Berechnungen'!J$26","v":1.57048130318501},{"$f":"'MOD-Berechnungen'!K360/'MOD-Berechnungen'!K$26","v":0.66709600278231995},{"$f":"'MOD-Berechnungen'!L360/'MOD-Berechnungen'!L$26","v":0.66377711719633836},{"$f":"'MOD-Berechnungen'!M360/'MOD-Berechnungen'!M$26","v":0.65396760314910185},{"$f":"'MOD-Berechnungen'!N360/'MOD-Berechnungen'!N$26","v":0.64240432529381319},{"$f":"'MOD-Berechnungen'!O360/'MOD-Berechnungen'!O$26","v":0.63353483756786322},{"$f":"'MOD-Berechnungen'!P360/'MOD-Berechnungen'!P$26","v":0.63038292295309772},{"$f":"'MOD-Berechnungen'!Q360/'MOD-Berechnungen'!Q$26","v":0.60143627140115685},{"$f":"'MOD-Berechnungen'!R360/'MOD-Berechnungen'!R$26","v":0.56103308229646875},{"$f":"'MOD-Berechnungen'!S360/'MOD-Berechnungen'!S$26","v":0.48549729608069619},{"$f":"'MOD-Berechnungen'!T360/'MOD-Berechnungen'!T$26","v":0.44651272211121795},{"$f":"'MOD-Berechnungen'!U360/'MOD-Berechnungen'!U$26","v":0.33592406720932577},{"$f":"'MOD-Berechnungen'!V360/'MOD-Berechnungen'!V$26","v":0.14641913871389323},{"$f":"'MOD-Berechnungen'!W360/'MOD-Berechnungen'!W$26","v":0.10109140499386296},{"$f":"'MOD-Berechnungen'!X360/'MOD-Berechnungen'!X$26","v":9.9503812523034807E-2},{"$f":"'MOD-Berechnungen'!Y360/'MOD-Berechnungen'!Y$26","v":9.7899464076982606E-2},{"$f":"'MOD-Berechnungen'!Z360/'MOD-Berechnungen'!Z$26","v":9.2808529521084621E-2},{"$f":"'MOD-Berechnungen'!AA360/'MOD-Berechnungen'!AA$26","v":8.6455106123814407E-2},{"$f":"'MOD-Berechnungen'!AB360/'MOD-Berechnungen'!AB$26","v":7.3554285583763132E-2},{"$f":"'MOD-Berechnungen'!AC360/'MOD-Berechnungen'!AC$26","v":6.3945489165845595E-2},{"$f":"'MOD-Berechnungen'!AD360/'MOD-Berechnungen'!AD$26","v":3.8575514340962222E-2},{"$f":"'MOD-Berechnungen'!AE360/'MOD-Berechnungen'!AE$26","v":0},null,"v2.1.33"]
[75,null,null,null,"Solar","(Bestand)",{"$f":"('MOD-Berechnungen'!F311)/'MOD-Berechnungen'!F$26","v":4.5998163892894066},{"$f":"('MOD-Berechnungen'!G311)/'MOD-Berechnungen'!G$26","v":9.3067676997790123},{"$f":"('MOD-Berechnungen'!H311)/'MOD-Berechnungen'!H$26","v":9.9987266432747717},{"$f":"('MOD-Berechnungen'!I311)/'MOD-Berechnungen'!I$26","v":11.558353051420637},{"$f":"('MOD-Berechnungen'!J311)/'MOD-Berechnungen'!J$26","v":11.918438621436662},{"$f":"'MOD-Berechnungen'!K361/'MOD-Berechnungen'!K$26","v":12.056228938838023},{"$f":"'MOD-Berechnungen'!L361/'MOD-Berechnungen'!L$26","v":11.996247700336342},{"$f":"'MOD-Berechnungen'!M361/'MOD-Berechnungen'!M$26","v":11.8189632515629},{"$f":"'MOD-Berechnungen'!N361/'MOD-Berechnungen'!N$26","v":11.609983547704225},{"$f":"'MOD-Berechnungen'!O361/'MOD-Berechnungen'!O$26","v":11.449687916868072},{"$f":"'MOD-Berechnungen'!P361/'MOD-Berechnungen'!P$26","v":11.392724295391117},{"$f":"'MOD-Berechnungen'!Q361/'MOD-Berechnungen'!Q$26","v":11.024115088524649},{"$f":"'MOD-Berechnungen'!R361/'MOD-Berechnungen'!R$26","v":10.811821691314007},{"$f":"'MOD-Berechnungen'!S361/'MOD-Berechnungen'!S$26","v":10.603668464354143},{"$f":"'MOD-Berechnungen'!T361/'MOD-Berechnungen'!T$26","v":10.386965741647209},{"$f":"'MOD-Berechnungen'!U361/'MOD-Berechnungen'!U$26","v":9.8979281929447911},{"$f":"'MOD-Berechnungen'!V361/'MOD-Berechnungen'!V$26","v":9.309500537485194},{"$f":"'MOD-Berechnungen'!W361/'MOD-Berechnungen'!W$26","v":8.7918635059873189},{"$f":"'MOD-Berechnungen'!X361/'MOD-Berechnungen'!X$26","v":8.1386846169327658},{"$f":"'MOD-Berechnungen'!Y361/'MOD-Berechnungen'!Y$26","v":7.2419823418039329},{"$f":"'MOD-Berechnungen'!Z361/'MOD-Berechnungen'!Z$26","v":5.5863080810463632},{"$f":"'MOD-Berechnungen'!AA361/'MOD-Berechnungen'!AA$26","v":3.2732190967518084},{"$f":"'MOD-Berechnungen'!AB361/'MOD-Berechnungen'!AB$26","v":1.4900979473324083},{"$f":"'MOD-Berechnungen'!AC361/'MOD-Berechnungen'!AC$26","v":0.42113259812842541},{"$f":"'MOD-Berechnungen'!AD361/'MOD-Berechnungen'!AD$26","v":0.12693558383307246},{"$f":"'MOD-Berechnungen'!AE361/'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$26","v":6.6539972159463376E-2},{"$f":"M106/'MOD-Berechnungen'!L$26","v":0.13749171729970036},{"$f":"N106/'MOD-Berechnungen'!M$26","v":0.14173049769539917},{"$f":"O106/'MOD-Berechnungen'!N$26","v":0.14393693113921563},{"$f":"P106/'MOD-Berechnungen'!O$26","v":0.14921256340561564},{"$f":"Q106/'MOD-Berechnungen'!P$26","v":0.15518294044686159},{"$f":"R106/'MOD-Berechnungen'!Q$26","v":0.15665292718901139},{"$f":"S106/'MOD-Berechnungen'!R$26","v":0.15956721587459904},{"$f":"T106/'MOD-Berechnungen'!S$26","v":0.16160072211918075},{"$f":"U106/'MOD-Berechnungen'!T$26","v":0.16351925676411752},{"$f":"V106/'MOD-Berechnungen'!U$26","v":0.16532627855417747},{"$f":"W106/'MOD-Berechnungen'!V$26","v":0.16702514547942651},{"$f":"X106/'MOD-Berechnungen'!W$26","v":0.16861750070503892},{"$f":"Y106/'MOD-Berechnungen'!X$26","v":0.17010552372315724},{"$f":"Z106/'MOD-Berechnungen'!Y$26","v":0.17149241559735773},{"$f":"AA106/'MOD-Berechnungen'!Z$26","v":0.17278129038457854},{"$f":"AB106/'MOD-Berechnungen'!AA$26","v":0.17397517806320145},{"$f":"AC106/'MOD-Berechnungen'!AB$26","v":0.17507702726446589},{"$f":"AD106/'MOD-Berechnungen'!AC$26","v":0.17608970783231592},{"$f":"AE106/'MOD-Berechnungen'!AD$26","v":0.17701601323260507},{"$f":"AF106/'MOD-Berechnungen'!AE$26","v":0.17785866282919449},null,"v3.0.1"]
[77,null,null,null,"Gas",null,{"$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$26","v":1.1187589333032851E-2},{"$f":"N107/'MOD-Berechnungen'!M$26","v":1.1736727961150746E-2},{"$f":"O107/'MOD-Berechnungen'!N$26","v":1.2522135360662301E-2},{"$f":"P107/'MOD-Berechnungen'!O$26","v":1.333789078344198E-2},{"$f":"Q107/'MOD-Berechnungen'!P$26","v":1.3719931680448451E-2},{"$f":"R107/'MOD-Berechnungen'!Q$26","v":1.3782358407824451E-2},{"$f":"S107/'MOD-Berechnungen'!R$26","v":1.5646707528952787E-2},{"$f":"T107/'MOD-Berechnungen'!S$26","v":2.7961347522751812E-2},{"$f":"U107/'MOD-Berechnungen'!T$26","v":1.504727728844084E-2},{"$f":"V107/'MOD-Berechnungen'!U$26","v":1.5162345261525063E-2},{"$f":"W107/'MOD-Berechnungen'!V$26","v":1.5298477193984798E-2},{"$f":"X107/'MOD-Berechnungen'!W$26","v":1.6764194768549439E-2},{"$f":"Y107/'MOD-Berechnungen'!X$26","v":1.9209009669028724E-2},{"$f":"Z107/'MOD-Berechnungen'!Y$26","v":2.1536608658095337E-2},{"$f":"AA107/'MOD-Berechnungen'!Z$26","v":2.3851630936600046E-2},{"$f":"AB107/'MOD-Berechnungen'!AA$26","v":2.6043039048966037E-2},{"$f":"AC107/'MOD-Berechnungen'!AB$26","v":2.7973848043757039E-2},{"$f":"AD107/'MOD-Berechnungen'!AC$26","v":2.9781318357197321E-2},{"$f":"AE107/'MOD-Berechnungen'!AD$26","v":3.1469569091315146E-2},{"$f":"AF107/'MOD-Berechnungen'!AE$26","v":3.3042611307125519E-2},null,"v3.0.1"]
[78,null,null,null,"Biomasse",null,{"$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$26","v":0.11490793418095242},{"$f":"M108/'MOD-Berechnungen'!L$26","v":0.30940314930236029},{"$f":"N108/'MOD-Berechnungen'!M$26","v":0.47660972832699594},{"$f":"O108/'MOD-Berechnungen'!N$26","v":0.68698098758989912},{"$f":"P108/'MOD-Berechnungen'!O$26","v":0.90016839059618958},{"$f":"Q108/'MOD-Berechnungen'!P$26","v":1.0407964750391798},{"$f":"R108/'MOD-Berechnungen'!Q$26","v":1.0940261233657744},{"$f":"S108/'MOD-Berechnungen'!R$26","v":1.2256868855957004},{"$f":"T108/'MOD-Berechnungen'!S$26","v":1.4217926576492033},{"$f":"U108/'MOD-Berechnungen'!T$26","v":1.596361150179765},{"$f":"V108/'MOD-Berechnungen'!U$26","v":1.7556984664540778},{"$f":"W108/'MOD-Berechnungen'!V$26","v":1.9014999423647425},{"$f":"X108/'MOD-Berechnungen'!W$26","v":2.004436344945395},{"$f":"Y108/'MOD-Berechnungen'!X$26","v":2.0712749233380419},{"$f":"Z108/'MOD-Berechnungen'!Y$26","v":2.1347184329572948},{"$f":"AA108/'MOD-Berechnungen'!Z$26","v":2.1948762137852547},{"$f":"AB108/'MOD-Berechnungen'!AA$26","v":2.2518542849289145},{"$f":"AC108/'MOD-Berechnungen'!AB$26","v":2.3057555008507973},{"$f":"AD108/'MOD-Berechnungen'!AC$26","v":2.356679686176963},{"$f":"AE108/'MOD-Berechnungen'!AD$26","v":2.4047237544298325},{"$f":"AF108/'MOD-Berechnungen'!AE$26","v":2.4510080724736691},null,"v3.0.1"]
[79,null,null,null,"Geothermie",null,{"$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$26","v":2.7064561387499979E-3},{"$f":"N109/'MOD-Berechnungen'!M$26","v":6.911220749999997E-3},{"$f":"O109/'MOD-Berechnungen'!N$26","v":1.224182627228935E-2},{"$f":"P109/'MOD-Berechnungen'!O$26","v":1.9053564060885715E-2},{"$f":"Q109/'MOD-Berechnungen'!P$26","v":2.536140296382287E-2},{"$f":"R109/'MOD-Berechnungen'!Q$26","v":3.3730325619720371E-2},{"$f":"S109/'MOD-Berechnungen'!R$26","v":5.3182648565932536E-2},{"$f":"T109/'MOD-Berechnungen'!S$26","v":8.1514712227032868E-2},{"$f":"U109/'MOD-Berechnungen'!T$26","v":0.11101464485035251},{"$f":"V109/'MOD-Berechnungen'!U$26","v":0.14094211246842808},{"$f":"W109/'MOD-Berechnungen'!V$26","v":0.17103023780019472},{"$f":"X109/'MOD-Berechnungen'!W$26","v":0.18810814602929113},{"$f":"Y109/'MOD-Berechnungen'!X$26","v":0.19188220299701525},{"$f":"Z109/'MOD-Berechnungen'!Y$26","v":0.1951719591652811},{"$f":"AA109/'MOD-Berechnungen'!Z$26","v":0.19801307064773216},{"$f":"AB109/'MOD-Berechnungen'!AA$26","v":0.20043866386838294},{"$f":"AC109/'MOD-Berechnungen'!AB$26","v":0.20247953702845362},{"$f":"AD109/'MOD-Berechnungen'!AC$26","v":0.20416433992133304},{"$f":"AE109/'MOD-Berechnungen'!AD$26","v":0.20551973566847812},{"$f":"AF109/'MOD-Berechnungen'!AE$26","v":0.20657054712313908},null,"v3.0.1"]
[80,null,null,null,"Wind Onshore",null,{"$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$26","v":0.37497725870677368},{"$f":"M110/'MOD-Berechnungen'!L$26","v":1.2007071473094113},{"$f":"N110/'MOD-Berechnungen'!M$26","v":2.1587257277008809},{"$f":"O110/'MOD-Berechnungen'!N$26","v":2.8576062523660832},{"$f":"P110/'MOD-Berechnungen'!O$26","v":3.1519507968080602},{"$f":"Q110/'MOD-Berechnungen'!P$26","v":3.3679227501655045},{"$f":"R110/'MOD-Berechnungen'!Q$26","v":3.4943177235823142},{"$f":"S110/'MOD-Berechnungen'!R$26","v":3.6717386752722274},{"$f":"T110/'MOD-Berechnungen'!S$26","v":4.2936705120906051},{"$f":"U110/'MOD-Berechnungen'!T$26","v":4.1252707510256901},{"$f":"V110/'MOD-Berechnungen'!U$26","v":4.3573320418069299},{"$f":"W110/'MOD-Berechnungen'!V$26","v":4.5816618699720548},{"$f":"X110/'MOD-Berechnungen'!W$26","v":4.799538480518085},{"$f":"Y110/'MOD-Berechnungen'!X$26","v":5.0106545671308895},{"$f":"Z110/'MOD-Berechnungen'!Y$26","v":5.2129755188919509},{"$f":"AA110/'MOD-Berechnungen'!Z$26","v":5.4054873639823819},{"$f":"AB110/'MOD-Berechnungen'!AA$26","v":5.5876984747299314},{"$f":"AC110/'MOD-Berechnungen'!AB$26","v":5.7594094382179986},{"$f":"AD110/'MOD-Berechnungen'!AC$26","v":5.9205947918312365},{"$f":"AE110/'MOD-Berechnungen'!AD$26","v":6.0713372699381702},{"$f":"AF110/'MOD-Berechnungen'!AE$26","v":6.2165571284892733},null,"v3.0.1"]
[81,null,null,null,"Wind Offshore",null,{"$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$26","v":0.75731846896551736},{"$f":"M111/'MOD-Berechnungen'!L$26","v":1.8037886052731247},{"$f":"N111/'MOD-Berechnungen'!M$26","v":2.5143278337309583},{"$f":"O111/'MOD-Berechnungen'!N$26","v":3.1834844812046903},{"$f":"P111/'MOD-Berechnungen'!O$26","v":3.7330654715542564},{"$f":"Q111/'MOD-Berechnungen'!P$26","v":4.0946112790962825},{"$f":"R111/'MOD-Berechnungen'!Q$26","v":4.0271247786407418},{"$f":"S111/'MOD-Berechnungen'!R$26","v":3.9915372504567288},{"$f":"T111/'MOD-Berechnungen'!S$26","v":4.0399636742105089},{"$f":"U111/'MOD-Berechnungen'!T$26","v":3.9211323145413903},{"$f":"V111/'MOD-Berechnungen'!U$26","v":3.9355411758532717},{"$f":"W111/'MOD-Berechnungen'!V$26","v":3.7552950457946981},{"$f":"X111/'MOD-Berechnungen'!W$26","v":3.0705757688089541},{"$f":"Y111/'MOD-Berechnungen'!X$26","v":2.9520151771136063},{"$f":"Z111/'MOD-Berechnungen'!Y$26","v":2.7406587652568724},{"$f":"AA111/'MOD-Berechnungen'!Z$26","v":2.8812798000950641},{"$f":"AB111/'MOD-Berechnungen'!AA$26","v":3.0898966605846638},{"$f":"AC111/'MOD-Berechnungen'!AB$26","v":3.3110912979360951},{"$f":"AD111/'MOD-Berechnungen'!AC$26","v":3.5227935575334044},{"$f":"AE111/'MOD-Berechnungen'!AD$26","v":3.4555236357064931},{"$f":"AF111/'MOD-Berechnungen'!AE$26","v":3.4388513854746439},null,"v3.0.1"]
[82,null,null,null,"Solar",null,{"$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$26","v":5.4905966441302537E-2},{"$f":"M112/'MOD-Berechnungen'!L$26","v":0.15818858248446524},{"$f":"N112/'MOD-Berechnungen'!M$26","v":0.32022560296171776},{"$f":"O112/'MOD-Berechnungen'!N$26","v":0.5143852566388657},{"$f":"P112/'MOD-Berechnungen'!O$26","v":0.84767491728324451},{"$f":"Q112/'MOD-Berechnungen'!P$26","v":1.2508864820079793},{"$f":"R112/'MOD-Berechnungen'!Q$26","v":1.5985827756511548},{"$f":"S112/'MOD-Berechnungen'!R$26","v":1.9327983346296826},{"$f":"T112/'MOD-Berechnungen'!S$26","v":2.3457441984265559},{"$f":"U112/'MOD-Berechnungen'!T$26","v":2.788980862830809},{"$f":"V112/'MOD-Berechnungen'!U$26","v":3.1962389790832755},{"$f":"W112/'MOD-Berechnungen'!V$26","v":3.5716095612420973},{"$f":"X112/'MOD-Berechnungen'!W$26","v":3.8009265728060386},{"$f":"Y112/'MOD-Berechnungen'!X$26","v":3.8937515009115105},{"$f":"Z112/'MOD-Berechnungen'!Y$26","v":3.9791351690439223},{"$f":"AA112/'MOD-Berechnungen'!Z$26","v":4.0574568448841095},{"$f":"AB112/'MOD-Berechnungen'!AA$26","v":4.1291803384170453},{"$f":"AC112/'MOD-Berechnungen'!AB$26","v":4.194544280950228},{"$f":"AD112/'MOD-Berechnungen'!AC$26","v":4.2536522081639241},{"$f":"AE112/'MOD-Berechnungen'!AD$26","v":4.3068425616951469},{"$f":"AF112/'MOD-Berechnungen'!AE$26","v":4.3535262840675584},null,"v3.0.1"]
[83]
[84,null,null,null,null,"Vergütungsansprüche real (kleine aggregiert)  [Mrd EUR 2016 / a]"]
[85,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[86,null,null,null,"Sonstige","(Bestand)",{"$f":"G69+G70+G72","v":0.65028753308504017},{"$f":"H69+H70+H72","v":0.22023844354295946},0.55538085661814507,0.68774031209874431,0.67360920747531128,0.8117840783460829,0.80774535158814231,0.79580822816565744,0.78173696283463412,0.77094375033001394,0.76710820928359591,0.7231309422781047,0.70503788340212292,0.67603430402089315,0.6451684457845982,0.61647350970228787,0.60523635683137444,0.59460207828281542,0.58556374408817713,0.57670414598227604,0.51580727836442941,0.47559308662310662,0.43855907368637326,0.4006291527175706,0.34173162013490127,0.32782314252372602]
[87,null,null,null,"Biomasse","(Bestand)",{"$f":"G71","v":4.6806669676362809},{"$f":"H71","v":4.9312452448393227},5.789905955781089,6.7878965950891184,7.1528206875469058,8.0487511520599018,8.0087076139899533,7.8903523290541413,7.7508372584028891,7.643823726235591,7.6057947524732263,7.2913133181400047,7.0063821479103723,6.7866682478052196,6.5158248378246197,5.9696348952939235,5.1595379484798984,4.2246647115496998,3.5020776516708043,3.1028133947393375,2.6014666583777926,1.8929901577733743,0.7713111768602392,0.44046360917543614,0.19238072270198323,0]
[88,null,null,null,"Wind Onshore","(Bestand)",{"$f":"G73","v":4.9604093204363373},{"$f":"H73","v":5.2153544210219556},4.9524211283120056,6.0126550735673749,6.7799276136646851,6.5299091121969841,6.4401905704977391,6.2798339069144742,6.0887385256069519,5.8142592434250568,5.5825784674160719,5.0791089949853729,4.5933769461465612,4.0785353919813803,3.6373441978308714,3.2851856485928792,2.9889113926519966,2.7092231302838994,2.3267949176774563,2.1163769885334514,1.7413888890155163,1.4341260344303604,1.0445318952145388,0.5343903090050971,0.32431291615520591,0]
[89,null,null,null,"Wind Offshore","(Bestand)",{"$f":"G74","v":0.11622127285946024},0.19960274011397017,0.24710881336791091,0.52910519364491515,1.57048130318501,0.66709600278231995,0.66377711719633836,0.65396760314910185,0.64240432529381319,0.63353483756786322,0.63038292295309772,0.60143627140115685,0.56103308229646875,0.48549729608069619,0.44651272211121795,0.33592406720932577,0.14641913871389323,0.10109140499386296,9.9503812523034807E-2,9.7899464076982606E-2,9.2808529521084621E-2,8.6455106123814407E-2,7.3554285583763132E-2,6.3945489165845595E-2,3.8575514340962222E-2,0]
[90,null,null,null,"Solar","(Bestand)",{"$f":"G75","v":4.5998163892894066},9.3067676997790123,9.9987266432747717,11.558353051420637,11.918438621436662,12.056228938838023,11.996247700336342,11.8189632515629,11.609983547704225,11.449687916868072,11.392724295391117,11.024115088524649,10.811821691314007,10.603668464354143,10.386965741647209,9.8979281929447911,9.309500537485194,8.7918635059873189,8.1386846169327658,7.2419823418039329,5.5863080810463632,3.2732190967518084,1.4900979473324083,0.42113259812842541,0.12693558383307246,0]
[91,null,null,null,"Sonstige",null,{"$f":"G76+G77+G79","v":0},{"$f":"H76+H77+H79","v":0},0,0,0,7.1917140025942627E-2,0.15138576277148322,0.16037844640654991,0.16870089277216727,0.18160401824994332,0.19426427509113289,0.20416561121655621,0.22839657196948437,0.27107678186896544,0.28958117890291091,0.32143073628413066,0.35335386047360606,0.37348984150287945,0.38119673638920121,0.38820098342073417,0.39464599196891076,0.40045688098055043,0.40553041233667653,0.41003536611084629,0.41400531799239837,0.41747182125945909]
[92,null,null,null,"Biomasse",null,{"$f":"G78","v":0},{"$f":"H78","v":0},0,0,0,0.11490793418095242,0.30940314930236029,0.47660972832699594,0.68698098758989912,0.90016839059618958,1.0407964750391798,1.0940261233657744,1.2256868855957004,1.4217926576492033,1.596361150179765,1.7556984664540778,1.9014999423647425,2.004436344945395,2.0712749233380419,2.1347184329572948,2.1948762137852547,2.2518542849289145,2.3057555008507973,2.356679686176963,2.4047237544298325,2.4510080724736691]
[93,null,null,null,"Wind Onshore",null,{"$f":"G80","v":0},{"$f":"H80","v":0},0,0,0,0.37497725870677368,1.2007071473094113,2.1587257277008809,2.8576062523660832,3.1519507968080602,3.3679227501655045,3.4943177235823142,3.6717386752722274,4.2936705120906051,4.1252707510256901,4.3573320418069299,4.5816618699720548,4.799538480518085,5.0106545671308895,5.2129755188919509,5.4054873639823819,5.5876984747299314,5.7594094382179986,5.9205947918312365,6.0713372699381702,6.2165571284892733]
[94,null,null,null,"Wind Offshore",null,{"$f":"G81","v":0},0,0,0,0,0.75731846896551736,1.8037886052731247,2.5143278337309583,3.1834844812046903,3.7330654715542564,4.0946112790962825,4.0271247786407418,3.9915372504567288,4.0399636742105089,3.9211323145413903,3.9355411758532717,3.7552950457946981,3.0705757688089541,2.9520151771136063,2.7406587652568724,2.8812798000950641,3.0898966605846638,3.3110912979360951,3.5227935575334044,3.4555236357064931,3.4388513854746439]
[95,null,null,null,"Solar",null,{"$f":"G82","v":0},0,0,0,0,5.4905966441302537E-2,0.15818858248446524,0.32022560296171776,0.5143852566388657,0.84767491728324451,1.2508864820079793,1.5985827756511548,1.9327983346296826,2.3457441984265559,2.788980862830809,3.1962389790832755,3.5716095612420973,3.8009265728060386,3.8937515009115105,3.9791351690439223,4.0574568448841095,4.1291803384170453,4.194544280950228,4.2536522081639241,4.3068425616951469,4.3535262840675584]
[96]
[97,null,null,null,null,"Vergütungsansprüche (nominal)  [Mrd EUR  / a]"]
[98,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[99,null,null,null,"Wasser","(Bestand)",{"$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$26","v":0.59589834152286625},{"$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$26","v":0.40388984807890255},{"$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$26","v":1.4075396E-2},{"$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$26","v":7.244575089586645E-3},{"$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$26","v":3.8404013457238352E-3},{"$f":"AB70*'MOD-Berechnungen'!AA$26","v":3.1931576106920341E-3},{"$f":"AC70*'MOD-Berechnungen'!AB$26","v":1.0846120363654757E-3},{"$f":"AD70*'MOD-Berechnungen'!AC$26","v":8.5736373947492236E-4},{"$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$26","v":3.9508552799999999},{"$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$26","v":7.2822097617115737},{"$f":"M71*'MOD-Berechnungen'!L$26","v":7.2822097617115746},{"$f":"N71*'MOD-Berechnungen'!M$26","v":7.2822097617115737},{"$f":"O71*'MOD-Berechnungen'!N$26","v":7.2822097617115737},{"$f":"P71*'MOD-Berechnungen'!O$26","v":7.2822097617115737},{"$f":"Q71*'MOD-Berechnungen'!P$26","v":7.2822097617115737},{"$f":"R71*'MOD-Berechnungen'!Q$26","v":7.1835599193497597},{"$f":"S71*'MOD-Berechnungen'!R$26","v":7.0063821479103723},{"$f":"T71*'MOD-Berechnungen'!S$26","v":6.8884682715222976},{"$f":"U71*'MOD-Berechnungen'!T$26","v":6.7127656435478666},{"$f":"V71*'MOD-Berechnungen'!U$26","v":6.2423181166542427},{"$f":"W71*'MOD-Berechnungen'!V$26","v":5.4761455165830508},{"$f":"X71*'MOD-Berechnungen'!W$26","v":4.5511637155272862},{"$f":"Y71*'MOD-Berechnungen'!X$26","v":3.8293232180234988},{"$f":"Z71*'MOD-Berechnungen'!Y$26","v":3.4436416618349535},{"$f":"AA71*'MOD-Berechnungen'!Z$26","v":2.9305329049374462},{"$f":"AB71*'MOD-Berechnungen'!AA$26","v":2.1644259699180277},{"$f":"AC71*'MOD-Berechnungen'!AB$26","v":0.89513810954450024},{"$f":"AD71*'MOD-Berechnungen'!AC$26","v":0.51884364039180542},{"$f":"AE71*'MOD-Berechnungen'!AD$26","v":0.23001388790139352},{"$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$26","v":2.0118844946834125E-2},{"$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$26","v":5.9080181485994006},{"$f":"M73*'MOD-Berechnungen'!L$26","v":5.8559783800617975},{"$f":"N73*'MOD-Berechnungen'!M$26","v":5.7958207532086137},{"$f":"O73*'MOD-Berechnungen'!N$26","v":5.7206040650143537},{"$f":"P73*'MOD-Berechnungen'!O$26","v":5.5391983038891324},{"$f":"Q73*'MOD-Berechnungen'!P$26","v":5.3450702699699582},{"$f":"R73*'MOD-Berechnungen'!Q$26","v":5.0040482709215501},{"$f":"S73*'MOD-Berechnungen'!R$26","v":4.5933769461465612},{"$f":"T73*'MOD-Berechnungen'!S$26","v":4.1397134228611003},{"$f":"U73*'MOD-Berechnungen'!T$26","v":3.7472829262103087},{"$f":"V73*'MOD-Berechnungen'!U$26","v":3.4352475905939217},{"$f":"W73*'MOD-Berechnungen'!V$26","v":3.1723216082086347},{"$f":"X73*'MOD-Berechnungen'!W$26","v":2.9186027412083968},{"$f":"Y73*'MOD-Berechnungen'!X$26","v":2.5442182293103834},{"$f":"Z73*'MOD-Berechnungen'!Y$26","v":2.3488502345062381},{"$f":"AA73*'MOD-Berechnungen'!Z$26","v":1.9616616738554147},{"$f":"AB73*'MOD-Berechnungen'!AA$26","v":1.6397653312195617},{"$f":"AC73*'MOD-Berechnungen'!AB$26","v":1.2122219074373628},{"$f":"AD73*'MOD-Berechnungen'!AC$26","v":0.62948449664969264},{"$f":"AE73*'MOD-Berechnungen'!AD$26","v":0.38775441579484493},{"$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$26","v":0.47161680655509991},{"$f":"K74*'MOD-Berechnungen'!J$26","v":1.4138436736538},{"$f":"L74*'MOD-Berechnungen'!K$26","v":0.60356357547678685},{"$f":"M74*'MOD-Berechnungen'!L$26","v":0.60356357547678685},{"$f":"N74*'MOD-Berechnungen'!M$26","v":0.60356357547678685},{"$f":"O74*'MOD-Berechnungen'!N$26","v":0.60356357547678685},{"$f":"P74*'MOD-Berechnungen'!O$26","v":0.60356357547678685},{"$f":"Q74*'MOD-Berechnungen'!P$26","v":0.60356357547678685},{"$f":"R74*'MOD-Berechnungen'!Q$26","v":0.59254805064153393},{"$f":"S74*'MOD-Berechnungen'!R$26","v":0.56103308229646875},{"$f":"T74*'MOD-Berechnungen'!S$26","v":0.49277975552190662},{"$f":"U74*'MOD-Berechnungen'!T$26","v":0.46000856913702937},{"$f":"V74*'MOD-Berechnungen'!U$26","v":0.35126853272283842},{"$f":"W74*'MOD-Berechnungen'!V$26","v":0.15540393694483204},{"$f":"X74*'MOD-Berechnungen'!W$26","v":0.10890415353008552},{"$f":"Y74*'MOD-Berechnungen'!X$26","v":0.10880177353992368},{"$f":"Z74*'MOD-Berechnungen'!Y$26","v":0.10865322218164962},{"$f":"AA74*'MOD-Berechnungen'!Z$26","v":0.1045481204783134},{"$f":"AB74*'MOD-Berechnungen'!AA$26","v":9.8851901663614142E-2},{"$f":"AC74*'MOD-Berechnungen'!AB$26","v":8.5362751275515861E-2},{"$f":"AD74*'MOD-Berechnungen'!AC$26","v":7.5324521014464643E-2},{"$f":"AE74*'MOD-Berechnungen'!AD$26","v":4.6121585919529411E-2},{"$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$26","v":10.908026153270542},{"$f":"M75*'MOD-Berechnungen'!L$26","v":10.908026153270542},{"$f":"N75*'MOD-Berechnungen'!M$26","v":10.908026153270542},{"$f":"O75*'MOD-Berechnungen'!N$26","v":10.908026153270542},{"$f":"P75*'MOD-Berechnungen'!O$26","v":10.908026153270542},{"$f":"Q75*'MOD-Berechnungen'!P$26","v":10.908026153270542},{"$f":"R75*'MOD-Berechnungen'!Q$26","v":10.86119713155138},{"$f":"S75*'MOD-Berechnungen'!R$26","v":10.811821691314007},{"$f":"T75*'MOD-Berechnungen'!S$26","v":10.762723491319454},{"$f":"U75*'MOD-Berechnungen'!T$26","v":10.700911781188493},{"$f":"V75*'MOD-Berechnungen'!U$26","v":10.350049468665192},{"$f":"W75*'MOD-Berechnungen'!V$26","v":9.8807645450106261},{"$f":"X75*'MOD-Berechnungen'!W$26","v":9.4713339193349313},{"$f":"Y75*'MOD-Berechnungen'!X$26","v":8.8991898717387148},{"$f":"Z75*'MOD-Berechnungen'!Y$26","v":8.0374772613756083},{"$f":"AA75*'MOD-Berechnungen'!Z$26","v":6.2929346397361767},{"$f":"AB75*'MOD-Berechnungen'!AA$26","v":3.7425659024949907},{"$f":"AC75*'MOD-Berechnungen'!AB$26","v":1.7293195011654334},{"$f":"AD75*'MOD-Berechnungen'!AC$26","v":0.49607269647010133},{"$f":"AE75*'MOD-Berechnungen'!AD$26","v":0.15176649063590028},{"$f":"AF75*'MOD-Berechnungen'!AE$26","v":0}]
[106,null,null,null,"Wasser",null,{"$f":"'MOD-Berechnungen'!F295","v":0},{"$f":"'MOD-Berechnungen'!G295","v":0},{"$f":"'MOD-Berechnungen'!H295","v":0},{"$f":"'MOD-Berechnungen'!I295","v":0},{"$f":"'MOD-Berechnungen'!J295","v":0},{"$f":"'MOD-Berechnungen'!K295","v":6.0202884354257684E-2},{"$f":"'MOD-Berechnungen'!L295","v":0.12501936318980494},{"$f":"'MOD-Berechnungen'!M295","v":0.13080673343941793},{"$f":"'MOD-Berechnungen'!N295","v":0.13523428373837212},{"$f":"'MOD-Berechnungen'!O295","v":0.14215361639919785},{"$f":"'MOD-Berechnungen'!P295","v":0.14858075461552095},{"$f":"'MOD-Berechnungen'!Q295","v":0.15433785929951863},{"$f":"'MOD-Berechnungen'!R295","v":0.15956721587459904},{"$f":"'MOD-Berechnungen'!S295","v":0.16402473295096845},{"$f":"'MOD-Berechnungen'!T295","v":0.16846162629981293},{"$f":"'MOD-Berechnungen'!U295","v":0.17287811430332958},{"$f":"'MOD-Berechnungen'!V295","v":0.17727440144970119},{"$f":"'MOD-Berechnungen'!W295","v":0.18164893628450063},{"$f":"'MOD-Berechnungen'!X295","v":0.18600073907452117},{"$f":"'MOD-Berechnungen'!Y295","v":0.19032998505196519},{"$f":"'MOD-Berechnungen'!Z295","v":0.1946368427205985},{"$f":"'MOD-Berechnungen'!AA295","v":0.19892147456489159},{"$f":"'MOD-Berechnungen'!AB295","v":0.20318403766445367},{"$f":"'MOD-Berechnungen'!AC295","v":0.20742468422824556},{"$f":"'MOD-Berechnungen'!AD295","v":0.21164356206057788},{"$f":"'MOD-Berechnungen'!AE295","v":0.21584081496889146}]
[107,null,null,null,"Gas",null,{"$f":"'MOD-Berechnungen'!F296","v":0},{"$f":"'MOD-Berechnungen'!G296","v":0},{"$f":"'MOD-Berechnungen'!H296","v":0},{"$f":"'MOD-Berechnungen'!I296","v":0},{"$f":"'MOD-Berechnungen'!J296","v":0},{"$f":"'MOD-Berechnungen'!K296","v":4.8650608756385088E-3},{"$f":"'MOD-Berechnungen'!L296","v":1.017272401213851E-2},{"$f":"'MOD-Berechnungen'!M296","v":1.0832129081806263E-2},{"$f":"'MOD-Berechnungen'!N296","v":1.1765027869992813E-2},{"$f":"'MOD-Berechnungen'!O296","v":1.2706901930567933E-2},{"$f":"'MOD-Berechnungen'!P296","v":1.3136223585429877E-2},{"$f":"'MOD-Berechnungen'!Q296","v":1.3578678234309806E-2},{"$f":"'MOD-Berechnungen'!R296","v":1.5646707528952787E-2},{"$f":"'MOD-Berechnungen'!S296","v":2.8380767735593088E-2},{"$f":"'MOD-Berechnungen'!T296","v":1.550208124448396E-2},{"$f":"'MOD-Berechnungen'!U296","v":1.5854936554260471E-2},{"$f":"'MOD-Berechnungen'!V296","v":1.6237246073763284E-2},{"$f":"'MOD-Berechnungen'!W296","v":1.8059798862160421E-2},{"$f":"'MOD-Berechnungen'!X296","v":2.1003962229608493E-2},{"$f":"'MOD-Berechnungen'!Y296","v":2.3902295560343522E-2},{"$f":"'MOD-Berechnungen'!Z296","v":2.6868685428287201E-2},{"$f":"'MOD-Berechnungen'!AA296","v":2.9777349777388381E-2},{"$f":"'MOD-Berechnungen'!AB296","v":3.2464792687829931E-2},{"$f":"'MOD-Berechnungen'!AC296","v":3.5080872313247351E-2},{"$f":"'MOD-Berechnungen'!AD296","v":3.7625588653640608E-2},{"$f":"'MOD-Berechnungen'!AE296","v":4.0098941709009697E-2}]
[108,null,null,null,"Biomasse",null,{"$f":"'MOD-Berechnungen'!F297","v":0},{"$f":"'MOD-Berechnungen'!G297","v":0},{"$f":"'MOD-Berechnungen'!H297","v":0},{"$f":"'MOD-Berechnungen'!I297","v":0},{"$f":"'MOD-Berechnungen'!J297","v":0},{"$f":"'MOD-Berechnungen'!K297","v":0.10396441189220842},{"$f":"'MOD-Berechnungen'!L297","v":0.2813361084899732},{"$f":"'MOD-Berechnungen'!M297","v":0.43987541638278288},{"$f":"'MOD-Berechnungen'!N297","v":0.64544506446885042},{"$f":"'MOD-Berechnungen'!O297","v":0.85758323006384429},{"$f":"'MOD-Berechnungen'!P297","v":0.99651627438680257},{"$f":"'MOD-Berechnungen'!Q297","v":1.0778582496214528},{"$f":"'MOD-Berechnungen'!R297","v":1.2256868855957004},{"$f":"'MOD-Berechnungen'!S297","v":1.4431195475139411},{"$f":"'MOD-Berechnungen'!T297","v":1.644611165943948},{"$f":"'MOD-Berechnungen'!U297","v":1.8358959193916913},{"$f":"'MOD-Berechnungen'!V297","v":2.0181827303414748},{"$f":"'MOD-Berechnungen'!W297","v":2.1593472112141359},{"$f":"'MOD-Berechnungen'!X297","v":2.2648216126972893},{"$f":"'MOD-Berechnungen'!Y297","v":2.3692063932953111},{"$f":"'MOD-Berechnungen'!Z297","v":2.4725117833234629},{"$f":"'MOD-Berechnungen'!AA297","v":2.5747476154362743},{"$f":"'MOD-Berechnungen'!AB297","v":2.6759233912636589},{"$f":"'MOD-Berechnungen'!AC297","v":2.776048332125558},{"$f":"'MOD-Berechnungen'!AD297","v":2.87513141814151},{"$f":"'MOD-Berechnungen'!AE297","v":2.9744268366961522}]
[109,null,null,null,"Geothermie",null,{"$f":"'MOD-Berechnungen'!F298","v":0},{"$f":"'MOD-Berechnungen'!G298","v":0},{"$f":"'MOD-Berechnungen'!H298","v":0},{"$f":"'MOD-Berechnungen'!I298","v":0},{"$f":"'MOD-Berechnungen'!J298","v":0},{"$f":"'MOD-Berechnungen'!K298","v":0},{"$f":"'MOD-Berechnungen'!L298","v":2.460944045306506E-3},{"$f":"'MOD-Berechnungen'!M298","v":6.3785439625643134E-3},{"$f":"'MOD-Berechnungen'!N298","v":1.1501666698600267E-2},{"$f":"'MOD-Berechnungen'!O298","v":1.8152178172731227E-2},{"$f":"'MOD-Berechnungen'!P298","v":2.4282413902083782E-2},{"$f":"'MOD-Berechnungen'!Q298","v":3.3231847901202337E-2},{"$f":"'MOD-Berechnungen'!R298","v":5.3182648565932536E-2},{"$f":"'MOD-Berechnungen'!S298","v":8.2737432910438349E-2},{"$f":"'MOD-Berechnungen'!T298","v":0.11437006249095438},{"$f":"'MOD-Berechnungen'!U298","v":0.14738011913505306},{"$f":"'MOD-Berechnungen'!V298","v":0.18152526045585266},{"$f":"'MOD-Berechnungen'!W298","v":0.20264589671770131},{"$f":"'MOD-Berechnungen'!X298","v":0.20981230233756051},{"$f":"'MOD-Berechnungen'!Y298","v":0.21661060602066098},{"$f":"'MOD-Berechnungen'!Z298","v":0.2230602561336428},{"$f":"'MOD-Berechnungen'!AA298","v":0.22917955894852374},{"$f":"'MOD-Berechnungen'!AB298","v":0.23498576895371168},{"$f":"'MOD-Berechnungen'!AC298","v":0.24049516726541398},{"$f":"'MOD-Berechnungen'!AD298","v":0.2457231305592035},{"$f":"'MOD-Berechnungen'!AE298","v":0.25068419232661371}]
[110,null,null,null,"Wind Onshore",null,{"$f":"'MOD-Berechnungen'!F299","v":0},{"$f":"'MOD-Berechnungen'!G299","v":0},{"$f":"'MOD-Berechnungen'!H299","v":0},{"$f":"'MOD-Berechnungen'!I299","v":0},{"$f":"'MOD-Berechnungen'!J299","v":0},{"$f":"'MOD-Berechnungen'!K299","v":0.33926543412582211},{"$f":"'MOD-Berechnungen'!L299","v":1.0917868063780236},{"$f":"'MOD-Berechnungen'!M299","v":1.9923436763698676},{"$f":"'MOD-Berechnungen'!N299","v":2.6848309998443045},{"$f":"'MOD-Berechnungen'!O299","v":3.0028383284361975},{"$f":"'MOD-Berechnungen'!P299","v":3.2246360473993163},{"$f":"'MOD-Berechnungen'!Q299","v":3.4426775601796202},{"$f":"'MOD-Berechnungen'!R299","v":3.6717386752722274},{"$f":"'MOD-Berechnungen'!S299","v":4.3580755697719642},{"$f":"'MOD-Berechnungen'!T299","v":4.2499570594754408},{"$f":"'MOD-Berechnungen'!U299","v":4.5563678888121011},{"$f":"'MOD-Berechnungen'!V299","v":4.8628089100767147},{"$f":"'MOD-Berechnungen'!W299","v":5.1704660310896484},{"$f":"'MOD-Berechnungen'!X299","v":5.478866484372694},{"$f":"'MOD-Berechnungen'!Y299","v":5.7855943607237439},{"$f":"'MOD-Berechnungen'!Z299","v":6.0892414424607537},{"$f":"'MOD-Berechnungen'!AA299","v":6.3889184215318613},{"$f":"'MOD-Berechnungen'!AB299","v":6.6840297810871432},{"$f":"'MOD-Berechnungen'!AC299","v":6.9741583438166916},{"$f":"'MOD-Berechnungen'!AD299","v":7.2590011650097335},{"$f":"'MOD-Berechnungen'!AE299","v":7.5441180967517631}]
[111,null,null,null,"Wind Offshore",null,{"$f":"'MOD-Berechnungen'!F300","v":0},{"$f":"'MOD-Berechnungen'!G300","v":0},{"$f":"'MOD-Berechnungen'!H300","v":0},{"$f":"'MOD-Berechnungen'!I300","v":0},{"$f":"'MOD-Berechnungen'!J300","v":0},{"$f":"'MOD-Berechnungen'!K300","v":0.68519349688351627},{"$f":"'MOD-Berechnungen'!L300","v":1.6401606379583997},{"$f":"'MOD-Berechnungen'!M300","v":2.320538035737322},{"$f":"'MOD-Berechnungen'!N300","v":2.9910061316476497},{"$f":"'MOD-Berechnungen'!O300","v":3.5564616338227362},{"$f":"'MOD-Berechnungen'!P300","v":3.9204079517598349},{"$f":"'MOD-Berechnungen'!Q300","v":3.9676106193504852},{"$f":"'MOD-Berechnungen'!R300","v":3.9915372504567288},{"$f":"'MOD-Berechnungen'!S300","v":4.1005631293236666},{"$f":"'MOD-Berechnungen'!T300","v":4.0396485387484029},{"$f":"'MOD-Berechnungen'!U300","v":4.1153103015118369},{"$f":"'MOD-Berechnungen'!V300","v":3.9857332834491306},{"$f":"'MOD-Berechnungen'!W300","v":3.3078821584528511},{"$f":"'MOD-Berechnungen'!X300","v":3.2278611104713111},{"$f":"'MOD-Berechnungen'!Y300","v":3.0417061886200107},{"$f":"'MOD-Berechnungen'!Z300","v":3.245740334713894},{"$f":"'MOD-Berechnungen'!AA300","v":3.5329568667166282},{"$f":"'MOD-Berechnungen'!AB300","v":3.8426566266403457},{"$f":"'MOD-Berechnungen'!AC300","v":4.1496709277778914},{"$f":"'MOD-Berechnungen'!AD300","v":4.1314868507655076},{"$f":"'MOD-Berechnungen'!AE300","v":4.173226503510592}]
[112,null,null,null,"Solar",null,{"$f":"'MOD-Berechnungen'!F301","v":0},{"$f":"'MOD-Berechnungen'!G301","v":0},{"$f":"'MOD-Berechnungen'!H301","v":0},{"$f":"'MOD-Berechnungen'!I301","v":0},{"$f":"'MOD-Berechnungen'!J301","v":0},{"$f":"'MOD-Berechnungen'!K301","v":4.9676870018863978E-2},{"$f":"'MOD-Berechnungen'!L301","v":0.14383874341315595},{"$f":"'MOD-Berechnungen'!M301","v":0.2955444718546984},{"$f":"'MOD-Berechnungen'!N301","v":0.48328473586709264},{"$f":"'MOD-Berechnungen'!O301","v":0.80757311765457584},{"$f":"'MOD-Berechnungen'!P301","v":1.1976680999851399},{"$f":"'MOD-Berechnungen'!Q301","v":1.5749583996563103},{"$f":"'MOD-Berechnungen'!R301","v":1.9327983346296826},{"$f":"'MOD-Berechnungen'!S301","v":2.380930361402954},{"$f":"'MOD-Berechnungen'!T301","v":2.8732778094098697},{"$f":"'MOD-Berechnungen'!U301","v":3.3422379817594572},{"$f":"'MOD-Berechnungen'!V301","v":3.7907762053661087},{"$f":"'MOD-Berechnungen'!W301","v":4.0946773968230019},{"$f":"'MOD-Berechnungen'!X301","v":4.2575963501382343},{"$f":"'MOD-Berechnungen'!Y301","v":4.416222925111958},{"$f":"'MOD-Berechnungen'!Z301","v":4.5706950561923287},{"$f":"'MOD-Berechnungen'!AA301","v":4.7212634055410252},{"$f":"'MOD-Berechnungen'!AB301","v":4.8679398804184961},{"$f":"'MOD-Berechnungen'!AC301","v":5.010585098678094},{"$f":"'MOD-Berechnungen'!AD301","v":5.1493392283866584},{"$f":"'MOD-Berechnungen'!AE301","v":5.2832324621940776}]
[113]
[114,null,null,null,null,"Zahlungen nominal (kleine aggregiert) [Mrd EUR  / a]"]
[115,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[116,null,null,null,"Sonstige","(Bestand)",{"$f":"G99+G100+G102","v":0.54889440999999994},{"$f":"H99+H100+H102","v":0.18980264099999999},0.48820272557425998,0.61301588725074996,0.60642435829859997,0.73447194826254969,0.73447194826254969,0.73447194826254969,0.73447194826254969,0.73447194826254969,0.73447194826254969,0.71244427810650712,0.70503788340212292,0.68617481858120644,0.66466866205843744,0.64463301785603477,0.64237580865388666,0.64055530761048152,0.64028073158224885,0.64005216266779397,0.58105307518943095,0.54378836761166227,0.50896570919824857,0.47192068473533527,0.40858053479627798,0.39783057582039583]
[117,null,null,null,"Biomasse","(Bestand)",{"$f":"G101","v":3.9508552799999999},{"$f":"H101","v":4.2497729089999998},5.0895666185599993,6.0503774180499983,6.4394082612499988,7.2822097617115737,7.2822097617115746,7.2822097617115737,7.2822097617115737,7.2822097617115737,7.2822097617115737,7.1835599193497597,7.0063821479103723,6.8884682715222976,6.7127656435478666,6.2423181166542427,5.4761455165830508,4.5511637155272862,3.8293232180234988,3.4436416618349535,2.9305329049374462,2.1644259699180277,0.89513810954450024,0.51884364039180542,0.23001388790139352,0]
[118,null,null,null,"Wind Onshore","(Bestand)",{"$f":"G103","v":4.1869800800000005},{"$f":"H103","v":4.4946196810000005},4.3533828439027991,5.3593675109834491,6.1037070259736002,5.9080181485994006,5.8559783800617975,5.7958207532086137,5.7206040650143537,5.5391983038891324,5.3450702699699582,5.0040482709215501,4.5933769461465612,4.1397134228611003,3.7472829262103087,3.4352475905939217,3.1723216082086347,2.9186027412083968,2.5442182293103834,2.3488502345062381,1.9616616738554147,1.6397653312195617,1.2122219074373628,0.62948449664969264,0.38775441579484493,0]
[119,null,null,null,"Wind Offshore","(Bestand)",{"$f":"G104","v":9.8100000000000007E-2},0.17201868399999998,0.21721885938639998,0.47161680655509991,1.4138436736538,0.60356357547678685,0.60356357547678685,0.60356357547678685,0.60356357547678685,0.60356357547678685,0.60356357547678685,0.59254805064153393,0.56103308229646875,0.49277975552190662,0.46000856913702937,0.35126853272283842,0.15540393694483204,0.10890415353008552,0.10880177353992368,0.10865322218164962,0.1045481204783134,9.8851901663614142E-2,8.5362751275515861E-2,7.5324521014464643E-2,4.6121585919529411E-2,0]
[120,null,null,null,"Solar","(Bestand)",{"$f":"G105","v":3.8826109599999996},8.0206210149999997,8.7892939436962809,10.302513792381449,10.72971006440835,10.908026153270542,10.908026153270542,10.908026153270542,10.908026153270542,10.908026153270542,10.908026153270542,10.86119713155138,10.811821691314007,10.762723491319454,10.700911781188493,10.350049468665192,9.8807645450106261,9.4713339193349313,8.8991898717387148,8.0374772613756083,6.2929346397361767,3.7425659024949907,1.7293195011654334,0.49607269647010133,0.15176649063590028,0]
[121,null,null,null,"Sonstige",null,{"$f":"G106+G107+G109","v":0},{"$f":"H106+H107+H109","v":0},0,0,0,6.5067945229896187E-2,0.13765303124724995,0.1480174064837885,0.15850097830696519,0.17301269650249701,0.18599939210303459,0.20114838543503077,0.22839657196948437,0.27514293359699987,0.2983337700352513,0.33611316999264312,0.3750369079793171,0.40235463186436238,0.41681700364169016,0.43084288663296966,0.44456578428252846,0.45787838329080371,0.47063459930599527,0.4830007238069069,0.49499228127342199,0.5066239490045148]
[122,null,null,null,"Biomasse",null,{"$f":"G108","v":0},{"$f":"H108","v":0},0,0,0,0.10396441189220842,0.2813361084899732,0.43987541638278288,0.64544506446885042,0.85758323006384429,0.99651627438680257,1.0778582496214528,1.2256868855957004,1.4431195475139411,1.644611165943948,1.8358959193916913,2.0181827303414748,2.1593472112141359,2.2648216126972893,2.3692063932953111,2.4725117833234629,2.5747476154362743,2.6759233912636589,2.776048332125558,2.87513141814151,2.9744268366961522]
[123,null,null,null,"Wind Onshore",null,{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0.33926543412582211,1.0917868063780236,1.9923436763698676,2.6848309998443045,3.0028383284361975,3.2246360473993163,3.4426775601796202,3.6717386752722274,4.3580755697719642,4.2499570594754408,4.5563678888121011,4.8628089100767147,5.1704660310896484,5.478866484372694,5.7855943607237439,6.0892414424607537,6.3889184215318613,6.6840297810871432,6.9741583438166916,7.2590011650097335,7.5441180967517631]
[124,null,null,null,"Wind Offshore",null,{"$f":"G111","v":0},0,0,0,0,0.68519349688351627,1.6401606379583997,2.320538035737322,2.9910061316476497,3.5564616338227362,3.9204079517598349,3.9676106193504852,3.9915372504567288,4.1005631293236666,4.0396485387484029,4.1153103015118369,3.9857332834491306,3.3078821584528511,3.2278611104713111,3.0417061886200107,3.245740334713894,3.5329568667166282,3.8426566266403457,4.1496709277778914,4.1314868507655076,4.173226503510592]
[125,null,null,null,"Solar",null,{"$f":"G112","v":0},0,0,0,0,4.9676870018863978E-2,0.14383874341315595,0.2955444718546984,0.48328473586709264,0.80757311765457584,1.1976680999851399,1.5749583996563103,1.9327983346296826,2.380930361402954,2.8732778094098697,3.3422379817594572,3.7907762053661087,4.0946773968230019,4.2575963501382343,4.416222925111958,4.5706950561923287,4.7212634055410252,4.8679398804184961,5.010585098678094,5.1493392283866584,5.2832324621940776]
[126]
[127]
[128]
[129]
[130,null,null,null,null,"Zahlungen für Abbildung (nominal oder real, je nach Schalterstellung) [Mrd EUR  / a]"]
[131,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,null,"v2.1.43"]
[132,null,null,null,"Sonstige","(Bestand)",{"$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$5=\"nominal\",Y116,Y86)","v":0.64028073158224885},{"$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$5=\"nominal\",G117,G87)","v":3.9508552799999999},{"$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$5=\"nominal\",L117,L87)","v":7.2822097617115737},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M117,M87)","v":7.2822097617115746},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N117,N87)","v":7.2822097617115737},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O117,O87)","v":7.2822097617115737},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P117,P87)","v":7.2822097617115737},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q117,Q87)","v":7.2822097617115737},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R117,R87)","v":7.1835599193497597},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S117,S87)","v":7.0063821479103723},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T117,T87)","v":6.8884682715222976},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U117,U87)","v":6.7127656435478666},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V117,V87)","v":6.2423181166542427},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W117,W87)","v":5.4761455165830508},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X117,X87)","v":4.5511637155272862},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y117,Y87)","v":3.8293232180234988},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z117,Z87)","v":3.4436416618349535},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA117,AA87)","v":2.9305329049374462},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB117,AB87)","v":2.1644259699180277},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC117,AC87)","v":0.89513810954450024},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD117,AD87)","v":0.51884364039180542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE117,AE87)","v":0.23001388790139352},{"$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$5=\"nominal\",L118,L88)","v":5.9080181485994006},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M118,M88)","v":5.8559783800617975},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N118,N88)","v":5.7958207532086137},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O118,O88)","v":5.7206040650143537},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P118,P88)","v":5.5391983038891324},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q118,Q88)","v":5.3450702699699582},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R118,R88)","v":5.0040482709215501},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S118,S88)","v":4.5933769461465612},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T118,T88)","v":4.1397134228611003},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U118,U88)","v":3.7472829262103087},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V118,V88)","v":3.4352475905939217},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W118,W88)","v":3.1723216082086347},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X118,X88)","v":2.9186027412083968},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y118,Y88)","v":2.5442182293103834},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z118,Z88)","v":2.3488502345062381},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA118,AA88)","v":1.9616616738554147},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB118,AB88)","v":1.6397653312195617},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC118,AC88)","v":1.2122219074373628},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD118,AD88)","v":0.62948449664969264},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE118,AE88)","v":0.38775441579484493},{"$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$5=\"nominal\",J119,J89)","v":0.47161680655509991},{"$f":"IF(ControlPanel!$T$5=\"nominal\",K119,K89)","v":1.4138436736538},{"$f":"IF(ControlPanel!$T$5=\"nominal\",L119,L89)","v":0.60356357547678685},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M119,M89)","v":0.60356357547678685},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N119,N89)","v":0.60356357547678685},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O119,O89)","v":0.60356357547678685},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P119,P89)","v":0.60356357547678685},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q119,Q89)","v":0.60356357547678685},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R119,R89)","v":0.59254805064153393},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S119,S89)","v":0.56103308229646875},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T119,T89)","v":0.49277975552190662},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U119,U89)","v":0.46000856913702937},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V119,V89)","v":0.35126853272283842},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W119,W89)","v":0.15540393694483204},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X119,X89)","v":0.10890415353008552},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y119,Y89)","v":0.10880177353992368},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z119,Z89)","v":0.10865322218164962},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA119,AA89)","v":0.1045481204783134},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB119,AB89)","v":9.8851901663614142E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC119,AC89)","v":8.5362751275515861E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD119,AD89)","v":7.5324521014464643E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE119,AE89)","v":4.6121585919529411E-2},{"$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$5=\"nominal\",L120,L90)","v":10.908026153270542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M120,M90)","v":10.908026153270542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N120,N90)","v":10.908026153270542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O120,O90)","v":10.908026153270542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P120,P90)","v":10.908026153270542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q120,Q90)","v":10.908026153270542},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R120,R90)","v":10.86119713155138},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S120,S90)","v":10.811821691314007},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T120,T90)","v":10.762723491319454},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U120,U90)","v":10.700911781188493},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V120,V90)","v":10.350049468665192},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W120,W90)","v":9.8807645450106261},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X120,X90)","v":9.4713339193349313},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y120,Y90)","v":8.8991898717387148},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z120,Z90)","v":8.0374772613756083},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA120,AA90)","v":6.2929346397361767},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB120,AB90)","v":3.7425659024949907},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC120,AC90)","v":1.7293195011654334},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD120,AD90)","v":0.49607269647010133},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE120,AE90)","v":0.15176649063590028},{"$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$5=\"nominal\",L121,L91)","v":6.5067945229896187E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M121,M91)","v":0.13765303124724995},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N121,N91)","v":0.1480174064837885},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O121,O91)","v":0.15850097830696519},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P121,P91)","v":0.17301269650249701},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q121,Q91)","v":0.18599939210303459},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R121,R91)","v":0.20114838543503077},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S121,S91)","v":0.22839657196948437},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T121,T91)","v":0.27514293359699987},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U121,U91)","v":0.2983337700352513},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V121,V91)","v":0.33611316999264312},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W121,W91)","v":0.3750369079793171},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X121,X91)","v":0.40235463186436238},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y121,Y91)","v":0.41681700364169016},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z121,Z91)","v":0.43084288663296966},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA121,AA91)","v":0.44456578428252846},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB121,AB91)","v":0.45787838329080371},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC121,AC91)","v":0.47063459930599527},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD121,AD91)","v":0.4830007238069069},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE121,AE91)","v":0.49499228127342199},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF121,AF91)","v":0.5066239490045148},null,"v2.1.43"]
[138,null,null,null,"Biomasse",null,{"$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$5=\"nominal\",L122,L92)","v":0.10396441189220842},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M122,M92)","v":0.2813361084899732},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N122,N92)","v":0.43987541638278288},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O122,O92)","v":0.64544506446885042},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P122,P92)","v":0.85758323006384429},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q122,Q92)","v":0.99651627438680257},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R122,R92)","v":1.0778582496214528},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S122,S92)","v":1.2256868855957004},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T122,T92)","v":1.4431195475139411},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U122,U92)","v":1.644611165943948},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V122,V92)","v":1.8358959193916913},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W122,W92)","v":2.0181827303414748},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X122,X92)","v":2.1593472112141359},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y122,Y92)","v":2.2648216126972893},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z122,Z92)","v":2.3692063932953111},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA122,AA92)","v":2.4725117833234629},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB122,AB92)","v":2.5747476154362743},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC122,AC92)","v":2.6759233912636589},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD122,AD92)","v":2.776048332125558},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE122,AE92)","v":2.87513141814151},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF122,AF92)","v":2.9744268366961522},null,"v2.1.43"]
[139,null,null,null,"Wind Onshore",null,{"$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$5=\"nominal\",L123,L93)","v":0.33926543412582211},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M123,M93)","v":1.0917868063780236},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N123,N93)","v":1.9923436763698676},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O123,O93)","v":2.6848309998443045},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P123,P93)","v":3.0028383284361975},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q123,Q93)","v":3.2246360473993163},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R123,R93)","v":3.4426775601796202},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S123,S93)","v":3.6717386752722274},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T123,T93)","v":4.3580755697719642},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U123,U93)","v":4.2499570594754408},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V123,V93)","v":4.5563678888121011},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W123,W93)","v":4.8628089100767147},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X123,X93)","v":5.1704660310896484},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y123,Y93)","v":5.478866484372694},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z123,Z93)","v":5.7855943607237439},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA123,AA93)","v":6.0892414424607537},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB123,AB93)","v":6.3889184215318613},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC123,AC93)","v":6.6840297810871432},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD123,AD93)","v":6.9741583438166916},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE123,AE93)","v":7.2590011650097335},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF123,AF93)","v":7.5441180967517631},null,"v2.1.43"]
[140,null,null,null,"Wind Offshore",null,{"$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$5=\"nominal\",L124,L94)","v":0.68519349688351627},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M124,M94)","v":1.6401606379583997},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N124,N94)","v":2.320538035737322},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O124,O94)","v":2.9910061316476497},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P124,P94)","v":3.5564616338227362},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q124,Q94)","v":3.9204079517598349},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R124,R94)","v":3.9676106193504852},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S124,S94)","v":3.9915372504567288},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T124,T94)","v":4.1005631293236666},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U124,U94)","v":4.0396485387484029},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V124,V94)","v":4.1153103015118369},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W124,W94)","v":3.9857332834491306},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X124,X94)","v":3.3078821584528511},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y124,Y94)","v":3.2278611104713111},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z124,Z94)","v":3.0417061886200107},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA124,AA94)","v":3.245740334713894},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB124,AB94)","v":3.5329568667166282},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC124,AC94)","v":3.8426566266403457},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD124,AD94)","v":4.1496709277778914},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE124,AE94)","v":4.1314868507655076},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF124,AF94)","v":4.173226503510592},null,"v2.1.43"]
[141,null,null,null,"Solar",null,{"$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$5=\"nominal\",L125,L95)","v":4.9676870018863978E-2},{"$f":"IF(ControlPanel!$T$5=\"nominal\",M125,M95)","v":0.14383874341315595},{"$f":"IF(ControlPanel!$T$5=\"nominal\",N125,N95)","v":0.2955444718546984},{"$f":"IF(ControlPanel!$T$5=\"nominal\",O125,O95)","v":0.48328473586709264},{"$f":"IF(ControlPanel!$T$5=\"nominal\",P125,P95)","v":0.80757311765457584},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Q125,Q95)","v":1.1976680999851399},{"$f":"IF(ControlPanel!$T$5=\"nominal\",R125,R95)","v":1.5749583996563103},{"$f":"IF(ControlPanel!$T$5=\"nominal\",S125,S95)","v":1.9327983346296826},{"$f":"IF(ControlPanel!$T$5=\"nominal\",T125,T95)","v":2.380930361402954},{"$f":"IF(ControlPanel!$T$5=\"nominal\",U125,U95)","v":2.8732778094098697},{"$f":"IF(ControlPanel!$T$5=\"nominal\",V125,V95)","v":3.3422379817594572},{"$f":"IF(ControlPanel!$T$5=\"nominal\",W125,W95)","v":3.7907762053661087},{"$f":"IF(ControlPanel!$T$5=\"nominal\",X125,X95)","v":4.0946773968230019},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Y125,Y95)","v":4.2575963501382343},{"$f":"IF(ControlPanel!$T$5=\"nominal\",Z125,Z95)","v":4.416222925111958},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AA125,AA95)","v":4.5706950561923287},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AB125,AB95)","v":4.7212634055410252},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AC125,AC95)","v":4.8679398804184961},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AD125,AD95)","v":5.010585098678094},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AE125,AE95)","v":5.1493392283866584},{"$f":"IF(ControlPanel!$T$5=\"nominal\",AF125,AF95)","v":5.2832324621940776},null,"v2.1.43"]
[142,null,null,null,null,null,{"$f":"SUM(G132:G136)","v":12.667440729999999},17.126834930000001,18.937664991119739,22.796891415220745,25.293093383584349,25.436289587320857,25.384249818783253,25.32409219193007,25.24887550373581,25.067469742610584,24.873341708691413,24.353797650570733,23.677651751069533,22.969859759805964,22.285637582142137,21.023516726492232,19.327011415401032,17.690559837211183,16.021813824194769,14.578674542566244,11.870730414196782,8.1893974729078565,4.4310079786210608,2.1916460392613994,1.224236915047946,0.39783057582039583]
[143,null,null,null,null,null,{"$f":"SUM(G137:G141)","v":0},0,0,0,0,1.2431681581503069,3.2947753274868026,5.1963190068284595,6.9630679101348623,8.3974690064798505,9.5252277656341278,10.264253214242899,11.050157717923822,12.557831541609524,13.105828343612913,14.185925261467728,15.032538037212747,15.134727429443998,15.64596256132122,16.043572754383995,16.822754400972968,17.675764692516594,18.54118427871564,19.393463426205145,19.909950943576831,20.4816278481571]
[144]
[145,null,null,null,null,"Brutto-Zubau (kleine aggregiert) [GW/a]"]
[146,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[147,null,null,null,null,"Sonstige",{"$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},{"$f":"'MOD-Berechnungen'!Q56+'MOD-Berechnungen'!Q57+'MOD-Berechnungen'!Q59","v":2.4899999999999999E-2},{"$f":"'MOD-Berechnungen'!R56+'MOD-Berechnungen'!R57+'MOD-Berechnungen'!R59","v":4.2900000000000001E-2},{"$f":"'MOD-Berechnungen'!S56+'MOD-Berechnungen'!S57+'MOD-Berechnungen'!S59","v":4.6900000000000004E-2},{"$f":"'MOD-Berechnungen'!T56+'MOD-Berechnungen'!T57+'MOD-Berechnungen'!T59","v":5.0900000000000001E-2},{"$f":"'MOD-Berechnungen'!U56+'MOD-Berechnungen'!U57+'MOD-Berechnungen'!U59","v":5.3900000000000003E-2},{"$f":"'MOD-Berechnungen'!V56+'MOD-Berechnungen'!V57+'MOD-Berechnungen'!V59","v":5.79E-2},{"$f":"'MOD-Berechnungen'!W56+'MOD-Berechnungen'!W57+'MOD-Berechnungen'!W59","v":3.1E-2},{"$f":"'MOD-Berechnungen'!X56+'MOD-Berechnungen'!X57+'MOD-Berechnungen'!X59","v":3.1E-2},{"$f":"'MOD-Berechnungen'!Y56+'MOD-Berechnungen'!Y57+'MOD-Berechnungen'!Y59","v":3.1E-2},{"$f":"'MOD-Berechnungen'!Z56+'MOD-Berechnungen'!Z57+'MOD-Berechnungen'!Z59","v":3.1E-2},{"$f":"'MOD-Berechnungen'!AA56+'MOD-Berechnungen'!AA57+'MOD-Berechnungen'!AA59","v":3.1E-2},{"$f":"'MOD-Berechnungen'!AB56+'MOD-Berechnungen'!AB57+'MOD-Berechnungen'!AB59","v":3.1E-2},{"$f":"'MOD-Berechnungen'!AC56+'MOD-Berechnungen'!AC57+'MOD-Berechnungen'!AC59","v":3.1E-2},{"$f":"'MOD-Berechnungen'!AD56+'MOD-Berechnungen'!AD57+'MOD-Berechnungen'!AD59","v":3.1E-2},{"$f":"'MOD-Berechnungen'!AE56+'MOD-Berechnungen'!AE57+'MOD-Berechnungen'!AE59","v":3.1E-2}]
[148,null,null,null,null,"Biomasse",{"$f":"'MOD-Berechnungen'!F58","v":0.41799999999999998},{"$f":"'MOD-Berechnungen'!G58","v":0.86586812999999996},{"$f":"'MOD-Berechnungen'!H58","v":0.32809184000000102},{"$f":"'MOD-Berechnungen'!I58","v":0.67685502999999902},{"$f":"'MOD-Berechnungen'!J58","v":0.21741000000000099},{"$f":"'MOD-Berechnungen'!K58","v":0.23461600000000002},{"$f":"'MOD-Berechnungen'!L58","v":0.22497200000000001},{"$f":"'MOD-Berechnungen'!M58","v":0.30678699999999998},{"$f":"'MOD-Berechnungen'!N58","v":0.42751108100000101},{"$f":"'MOD-Berechnungen'!O58","v":0.33253365899999998},{"$f":"'MOD-Berechnungen'!P58","v":0.17599999999999999},{"$f":"'MOD-Berechnungen'!Q58","v":0.124},{"$f":"'MOD-Berechnungen'!R58","v":0.36699999999999999},{"$f":"'MOD-Berechnungen'!S58","v":0.36699999999999999},{"$f":"'MOD-Berechnungen'!T58","v":0.36699999999999999},{"$f":"'MOD-Berechnungen'!U58","v":0.36699999999999999},{"$f":"'MOD-Berechnungen'!V58","v":0.36699999999999999},{"$f":"'MOD-Berechnungen'!W58","v":0.2},{"$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":1.411797},{"$f":"'MOD-Berechnungen'!G60","v":1.8712979999999999},{"$f":"'MOD-Berechnungen'!H60","v":2.4085290000000001},{"$f":"'MOD-Berechnungen'!I60","v":2.9965709999999999},{"$f":"'MOD-Berechnungen'!J60","v":4.6522969999999999},{"$f":"'MOD-Berechnungen'!K60","v":3.7872080000000001},{"$f":"'MOD-Berechnungen'!L60","v":4.4454030000000007},{"$f":"'MOD-Berechnungen'!M60","v":5.5017449999999997},{"$f":"'MOD-Berechnungen'!N60","v":2.4031500000000001},{"$f":"'MOD-Berechnungen'!O60","v":1.5},{"$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":0.08},{"$f":"'MOD-Berechnungen'!I61","v":0.24},{"$f":"'MOD-Berechnungen'!J61","v":0.48599999999999999},{"$f":"'MOD-Berechnungen'!K61","v":2.2890000000000001},{"$f":"'MOD-Berechnungen'!L61","v":0.86899999999999999},{"$f":"'MOD-Berechnungen'!M61","v":1.254},{"$f":"'MOD-Berechnungen'!N61","v":0.98699999999999999},{"$f":"'MOD-Berechnungen'!O61","v":1.135},{"$f":"'MOD-Berechnungen'!P61","v":0.219},{"$f":"'MOD-Berechnungen'!Q61","v":0},{"$f":"'MOD-Berechnungen'!R61","v":0.34200000000000003},{"$f":"'MOD-Berechnungen'!S61","v":0.749},{"$f":"'MOD-Berechnungen'!T61","v":1.1259999999999999},{"$f":"'MOD-Berechnungen'!U61","v":0.9},{"$f":"'MOD-Berechnungen'!V61","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!W61","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!X61","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!Y61","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!Z61","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!AA61","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!AB61","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!AC61","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!AD61","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!AE61","v":0.95799999999999996}]
[151,null,null,null,null,"Solar",{"$f":"'MOD-Berechnungen'!F62","v":7.44},{"$f":"'MOD-Berechnungen'!G62","v":7.91},{"$f":"'MOD-Berechnungen'!H62","v":8.1609999999999996},{"$f":"'MOD-Berechnungen'!I62","v":2.633},{"$f":"'MOD-Berechnungen'!J62","v":1.19},{"$f":"'MOD-Berechnungen'!K62","v":1.3240000000000001},{"$f":"'MOD-Berechnungen'!L62","v":1.4550000000000001},{"$f":"'MOD-Berechnungen'!M62","v":1.6140000000000001},{"$f":"'MOD-Berechnungen'!N62","v":2.8650000000000002},{"$f":"'MOD-Berechnungen'!O62","v":3.8889999999999998},{"$f":"'MOD-Berechnungen'!P62","v":4.8010000000000002},{"$f":"'MOD-Berechnungen'!Q62","v":5.4139999999999997},{"$f":"'MOD-Berechnungen'!R62","v":6.335},{"$f":"'MOD-Berechnungen'!S62","v":8.33},{"$f":"'MOD-Berechnungen'!T62","v":8.1289999999999996},{"$f":"'MOD-Berechnungen'!U62","v":7.766},{"$f":"'MOD-Berechnungen'!V62","v":7.8319999999999999},{"$f":"'MOD-Berechnungen'!W62","v":3},{"$f":"'MOD-Berechnungen'!X62","v":3},{"$f":"'MOD-Berechnungen'!Y62","v":3},{"$f":"'MOD-Berechnungen'!Z62","v":3},{"$f":"'MOD-Berechnungen'!AA62","v":3},{"$f":"'MOD-Berechnungen'!AB62","v":3},{"$f":"'MOD-Berechnungen'!AC62","v":3},{"$f":"'MOD-Berechnungen'!AD62","v":3},{"$f":"'MOD-Berechnungen'!AE62","v":3}]
[152]
[153,null,null,null,null,"Netto-Zubau (kleine aggregiert) [GW/a]"]
[154,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[155,null,null,null,null,"Sonstige",{"$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},{"$f":"'MOD-Berechnungen'!Q199+'MOD-Berechnungen'!Q200+'MOD-Berechnungen'!Q202","v":-0.15275019999999989},{"$f":"'MOD-Berechnungen'!R199+'MOD-Berechnungen'!R200+'MOD-Berechnungen'!R202","v":-1.0137000000000007E-2},{"$f":"'MOD-Berechnungen'!S199+'MOD-Berechnungen'!S200+'MOD-Berechnungen'!S202","v":-1.5801000000000009E-2},{"$f":"'MOD-Berechnungen'!T199+'MOD-Berechnungen'!T200+'MOD-Berechnungen'!T202","v":-2.7015000000000018E-2},{"$f":"'MOD-Berechnungen'!U199+'MOD-Berechnungen'!U200+'MOD-Berechnungen'!U202","v":-1.2717299999999994E-2},{"$f":"'MOD-Berechnungen'!V199+'MOD-Berechnungen'!V200+'MOD-Berechnungen'!V202","v":4.4283000000000003E-2},{"$f":"'MOD-Berechnungen'!W199+'MOD-Berechnungen'!W200+'MOD-Berechnungen'!W202","v":2.2463999999999998E-2},{"$f":"'MOD-Berechnungen'!X199+'MOD-Berechnungen'!X200+'MOD-Berechnungen'!X202","v":1.9484999999999995E-2},{"$f":"'MOD-Berechnungen'!Y199+'MOD-Berechnungen'!Y200+'MOD-Berechnungen'!Y202","v":2.5295999999999999E-2},{"$f":"'MOD-Berechnungen'!Z199+'MOD-Berechnungen'!Z200+'MOD-Berechnungen'!Z202","v":-9.3534619999999832E-2},{"$f":"'MOD-Berechnungen'!AA199+'MOD-Berechnungen'!AA200+'MOD-Berechnungen'!AA202","v":-6.327019000000017E-2},{"$f":"'MOD-Berechnungen'!AB199+'MOD-Berechnungen'!AB200+'MOD-Berechnungen'!AB202","v":-5.1644749999999795E-2},{"$f":"'MOD-Berechnungen'!AC199+'MOD-Berechnungen'!AC200+'MOD-Berechnungen'!AC202","v":-2.9115350000000251E-2},{"$f":"'MOD-Berechnungen'!AD199+'MOD-Berechnungen'!AD200+'MOD-Berechnungen'!AD202","v":-8.9350339999999903E-2},{"$f":"'MOD-Berechnungen'!AE199+'MOD-Berechnungen'!AE200+'MOD-Berechnungen'!AE202","v":-0.30560678499999949}]
[156,null,null,null,null,"Biomasse",{"$f":"'MOD-Berechnungen'!F201","v":0.41799999999999998},{"$f":"'MOD-Berechnungen'!G201","v":0.86586812999999996},{"$f":"'MOD-Berechnungen'!H201","v":0.32809184000000102},{"$f":"'MOD-Berechnungen'!I201","v":0.67685502999999902},{"$f":"'MOD-Berechnungen'!J201","v":0.21741000000000099},{"$f":"'MOD-Berechnungen'!K201","v":0.23461600000000002},{"$f":"'MOD-Berechnungen'!L201","v":0.22497200000000001},{"$f":"'MOD-Berechnungen'!M201","v":0.30678699999999998},{"$f":"'MOD-Berechnungen'!N201","v":0.42751108100000101},{"$f":"'MOD-Berechnungen'!O201","v":0.33253365899999998},{"$f":"'MOD-Berechnungen'!P201","v":0.17599999999999999},{"$f":"'MOD-Berechnungen'!Q201","v":-5.1810770000000006E-2},{"$f":"'MOD-Berechnungen'!R201","v":0.17876619999999832},{"$f":"'MOD-Berechnungen'!S201","v":0.22675084000000112},{"$f":"'MOD-Berechnungen'!T201","v":0.13504164999999979},{"$f":"'MOD-Berechnungen'!U201","v":-0.20550698999999994},{"$f":"'MOD-Berechnungen'!V201","v":-0.32873850000000004},{"$f":"'MOD-Berechnungen'!W201","v":-0.64800203000000089},{"$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},{"$f":"'MOD-Berechnungen'!AE201","v":-3.4616000000000008E-2}]
[157,null,null,null,null,"Wind Onshore",{"$f":"'MOD-Berechnungen'!F203","v":1.1357969999999999},{"$f":"'MOD-Berechnungen'!G203","v":1.4802979999999999},{"$f":"'MOD-Berechnungen'!H203","v":2.1865290000000002},{"$f":"'MOD-Berechnungen'!I203","v":2.2585709999999999},{"$f":"'MOD-Berechnungen'!J203","v":4.6522969999999999},{"$f":"'MOD-Berechnungen'!K203","v":3.6757774800000012},{"$f":"'MOD-Berechnungen'!L203","v":4.1014029999999995},{"$f":"'MOD-Berechnungen'!M203","v":5.1017450000000011},{"$f":"'MOD-Berechnungen'!N203","v":1.9031500000000001},{"$f":"'MOD-Berechnungen'!O203","v":0.89999999999999858},{"$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},{"$f":"'MOD-Berechnungen'!AE203","v":-1.2872080000000001}]
[158,null,null,null,null,"Wind Offshore",{"$f":"'MOD-Berechnungen'!F204","v":4.4999999999999998E-2},{"$f":"'MOD-Berechnungen'!G204","v":0.108},{"$f":"'MOD-Berechnungen'!H204","v":0.08},{"$f":"'MOD-Berechnungen'!I204","v":0.24},{"$f":"'MOD-Berechnungen'!J204","v":0.48599999999999999},{"$f":"'MOD-Berechnungen'!K204","v":2.2890000000000001},{"$f":"'MOD-Berechnungen'!L204","v":0.86899999999999999},{"$f":"'MOD-Berechnungen'!M204","v":1.254},{"$f":"'MOD-Berechnungen'!N204","v":0.98699999999999999},{"$f":"'MOD-Berechnungen'!O204","v":1.135},{"$f":"'MOD-Berechnungen'!P204","v":0.219},{"$f":"'MOD-Berechnungen'!Q204","v":0},{"$f":"'MOD-Berechnungen'!R204","v":0.34200000000000003},{"$f":"'MOD-Berechnungen'!S204","v":0.749},{"$f":"'MOD-Berechnungen'!T204","v":1.1259999999999999},{"$f":"'MOD-Berechnungen'!U204","v":0.9},{"$f":"'MOD-Berechnungen'!V204","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!W204","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!X204","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!Y204","v":0.95799999999999996},{"$f":"'MOD-Berechnungen'!Z204","v":0.92619999999999991},{"$f":"'MOD-Berechnungen'!AA204","v":0.91299999999999992},{"$f":"'MOD-Berechnungen'!AB204","v":0.84970000000000001},{"$f":"'MOD-Berechnungen'!AC204","v":0.878},{"$f":"'MOD-Berechnungen'!AD204","v":0.71799999999999997},{"$f":"'MOD-Berechnungen'!AE204","v":-1.3310000000000002}]
[159,null,null,null,null,"Solar",{"$f":"'MOD-Berechnungen'!F205","v":7.44},{"$f":"'MOD-Berechnungen'!G205","v":7.91},{"$f":"'MOD-Berechnungen'!H205","v":8.1609999999999996},{"$f":"'MOD-Berechnungen'!I205","v":2.633},{"$f":"'MOD-Berechnungen'!J205","v":1.19},{"$f":"'MOD-Berechnungen'!K205","v":1.3240000000000001},{"$f":"'MOD-Berechnungen'!L205","v":1.4550000000000001},{"$f":"'MOD-Berechnungen'!M205","v":1.6140000000000001},{"$f":"'MOD-Berechnungen'!N205","v":2.8650000000000002},{"$f":"'MOD-Berechnungen'!O205","v":3.8889999999999998},{"$f":"'MOD-Berechnungen'!P205","v":4.8010000000000002},{"$f":"'MOD-Berechnungen'!Q205","v":5.2900275060000634},{"$f":"'MOD-Berechnungen'!R205","v":6.2263613100000006},{"$f":"'MOD-Berechnungen'!S205","v":8.2197784500000015},{"$f":"'MOD-Berechnungen'!T205","v":7.9865534499999971},{"$f":"'MOD-Berechnungen'!U205","v":7.1099706999999999},{"$f":"'MOD-Berechnungen'!V205","v":6.9073979400000018},{"$f":"'MOD-Berechnungen'!W205","v":2.1554050499999988},{"$f":"'MOD-Berechnungen'!X205","v":1.7462488739999955},{"$f":"'MOD-Berechnungen'!Y205","v":1.0204568900000019},{"$f":"'MOD-Berechnungen'!Z205","v":-1.4384598400000144},{"$f":"'MOD-Berechnungen'!AA205","v":-4.5938763400000333},{"$f":"'MOD-Berechnungen'!AB205","v":-5.0003900600000044},{"$f":"'MOD-Berechnungen'!AC205","v":-3.8422938800000237},{"$f":"'MOD-Berechnungen'!AD205","v":-0.1356207599999868},{"$f":"'MOD-Berechnungen'!AE205","v":1.6759999999999999}]
[160]
[161]
[162]
[163,null,null,null,null,"Daten für Zubaudiagramm (einzelne Technologie [GW/a]"]
[164,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[165,null,null,null,null,"Ausgleich Rückbau",{"$f":"G167-G166","v":0},{"$f":"H167-H166","v":0},0,0,0,0,0,0,0,0,0,0.12397249399993626,0.10863868999999937,0.11022154999999856,0.1424465500000025,0.65602930000000015,0.924602059999998,0.84459495000000118,1.2537511260000045,1.9795431099999981,4.4384598400000144,7.5938763400000333,8.0003900600000044,6.8422938800000237,3.1356207599999868,1.3240000000000001]
[166,null,null,null,null,"Netto-Zubau",{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,G$154-$G$154+2,FALSE)","v":7.44},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,H$154-$G$154+2,FALSE)","v":7.91},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,I$154-$G$154+2,FALSE)","v":8.1609999999999996},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,J$154-$G$154+2,FALSE)","v":2.633},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,K$154-$G$154+2,FALSE)","v":1.19},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,L$154-$G$154+2,FALSE)","v":1.3240000000000001},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,M$154-$G$154+2,FALSE)","v":1.4550000000000001},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,N$154-$G$154+2,FALSE)","v":1.6140000000000001},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,O$154-$G$154+2,FALSE)","v":2.8650000000000002},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,P$154-$G$154+2,FALSE)","v":3.8889999999999998},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,Q$154-$G$154+2,FALSE)","v":4.8010000000000002},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,R$154-$G$154+2,FALSE)","v":5.2900275060000634},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,S$154-$G$154+2,FALSE)","v":6.2263613100000006},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,T$154-$G$154+2,FALSE)","v":8.2197784500000015},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,U$154-$G$154+2,FALSE)","v":7.9865534499999971},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,V$154-$G$154+2,FALSE)","v":7.1099706999999999},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,W$154-$G$154+2,FALSE)","v":6.9073979400000018},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,X$154-$G$154+2,FALSE)","v":2.1554050499999988},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,Y$154-$G$154+2,FALSE)","v":1.7462488739999955},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,Z$154-$G$154+2,FALSE)","v":1.0204568900000019},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AA$154-$G$154+2,FALSE)","v":-1.4384598400000144},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AB$154-$G$154+2,FALSE)","v":-4.5938763400000333},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AC$154-$G$154+2,FALSE)","v":-5.0003900600000044},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AD$154-$G$154+2,FALSE)","v":-3.8422938800000237},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AE$154-$G$154+2,FALSE)","v":-0.1356207599999868},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$155:$AF$159,AF$154-$G$154+2,FALSE)","v":1.6759999999999999}]
[167,null,null,null,null,"Brutto-Zubau",{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,G$146-$G$146+2,FALSE)","v":7.44},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,H$146-$G$146+2,FALSE)","v":7.91},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,I$146-$G$146+2,FALSE)","v":8.1609999999999996},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,J$146-$G$146+2,FALSE)","v":2.633},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,K$146-$G$146+2,FALSE)","v":1.19},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,L$146-$G$146+2,FALSE)","v":1.3240000000000001},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,M$146-$G$146+2,FALSE)","v":1.4550000000000001},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,N$146-$G$146+2,FALSE)","v":1.6140000000000001},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,O$146-$G$146+2,FALSE)","v":2.8650000000000002},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,P$146-$G$146+2,FALSE)","v":3.8889999999999998},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,Q$146-$G$146+2,FALSE)","v":4.8010000000000002},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,R$146-$G$146+2,FALSE)","v":5.4139999999999997},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,S$146-$G$146+2,FALSE)","v":6.335},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,T$146-$G$146+2,FALSE)","v":8.33},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,U$146-$G$146+2,FALSE)","v":8.1289999999999996},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,V$146-$G$146+2,FALSE)","v":7.766},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,W$146-$G$146+2,FALSE)","v":7.8319999999999999},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,X$146-$G$146+2,FALSE)","v":3},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,Y$146-$G$146+2,FALSE)","v":3},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,Z$146-$G$146+2,FALSE)","v":3},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AA$146-$G$146+2,FALSE)","v":3},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AB$146-$G$146+2,FALSE)","v":3},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AC$146-$G$146+2,FALSE)","v":3},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AD$146-$G$146+2,FALSE)","v":3},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AE$146-$G$146+2,FALSE)","v":3},{"$f":"VLOOKUP(Ergebnisse!$P$58,$F$147:$AF$151,AF$146-$G$146+2,FALSE)","v":3}]
[168,null,null,null,null,"Ausscheiden\n aus EEG",{"$f":"-G165","v":0},{"$f":"-H165","v":0},0,0,0,0,0,0,0,0,0,-0.12397249399993626,-0.10863868999999937,-0.11022154999999856,-0.1424465500000025,-0.65602930000000015,-0.924602059999998,-0.84459495000000118,-1.2537511260000045,-1.9795431099999981,-4.4384598400000144,-7.5938763400000333,-8.0003900600000044,-6.8422938800000237,-3.1356207599999868,-1.3240000000000001]
[169]
[]
[]
[null,null,null,null,null,"check: Strommenge aus Bruttozubau, Standardauslastung auch für Vergangenheit, wo normalerweise mit ÜNB-Zahlen überschrieben wird. "]
[null,null,null,null,null,"Wasser",{"$f":"'MOD-Berechnungen'!F74*'MOD-Berechnungen'!F47+'MOD-Berechnungen'!F228","v":0},{"$f":"'MOD-Berechnungen'!G74*'MOD-Berechnungen'!G47+'MOD-Berechnungen'!G228","v":0},{"$f":"'MOD-Berechnungen'!H74*'MOD-Berechnungen'!H47+'MOD-Berechnungen'!H228","v":0},{"$f":"'MOD-Berechnungen'!I74*'MOD-Berechnungen'!I47+'MOD-Berechnungen'!I228","v":0},{"$f":"'MOD-Berechnungen'!J74*'MOD-Berechnungen'!J47+'MOD-Berechnungen'!J228","v":6.3400577197004209},{"$f":"'MOD-Berechnungen'!K74*'MOD-Berechnungen'!K47+(0.5*'MOD-Berechnungen'!K56*'MOD-Berechnungen'!K92)*'MOD-Berechnungen'!K47/1000","v":6.9406353256876816},{"$f":"'MOD-Berechnungen'!L74*'MOD-Berechnungen'!L47+(SUMPRODUCT('MOD-Berechnungen'!$K56:K56,'MOD-Berechnungen'!$K92:K92) + 0.5*'MOD-Berechnungen'!L56*'MOD-Berechnungen'!L92)*'MOD-Berechnungen'!L47/1000","v":7.5586783573676808},{"$f":"'MOD-Berechnungen'!M74*'MOD-Berechnungen'!M47+(SUMPRODUCT('MOD-Berechnungen'!$K56:L56,'MOD-Berechnungen'!$K92:L92) + 0.5*'MOD-Berechnungen'!M56*'MOD-Berechnungen'!M92)*'MOD-Berechnungen'!M47/1000","v":7.6121511643176802},{"$f":"'MOD-Berechnungen'!N74*'MOD-Berechnungen'!N47+(SUMPRODUCT('MOD-Berechnungen'!$K56:M56,'MOD-Berechnungen'!$K92:M92) + 0.5*'MOD-Berechnungen'!N56*'MOD-Berechnungen'!N92)*'MOD-Berechnungen'!N47/1000","v":7.6525023643176802},{"$f":"'MOD-Berechnungen'!O74*'MOD-Berechnungen'!O47+(SUMPRODUCT('MOD-Berechnungen'!$K56:N56,'MOD-Berechnungen'!$K92:N92) + 0.5*'MOD-Berechnungen'!O56*'MOD-Berechnungen'!O92)*'MOD-Berechnungen'!O47/1000","v":7.7157983643176804},{"$f":"'MOD-Berechnungen'!P74*'MOD-Berechnungen'!P47+(SUMPRODUCT('MOD-Berechnungen'!$K56:O56,'MOD-Berechnungen'!$K92:O92) + 0.5*'MOD-Berechnungen'!P56*'MOD-Berechnungen'!P92)*'MOD-Berechnungen'!P47/1000","v":7.7751383643176801},{"$f":"'MOD-Berechnungen'!Q74*'MOD-Berechnungen'!Q47+(SUMPRODUCT('MOD-Berechnungen'!$K56:P56,'MOD-Berechnungen'!$K92:P92) + 0.5*'MOD-Berechnungen'!Q56*'MOD-Berechnungen'!Q92)*'MOD-Berechnungen'!Q47/1000","v":7.8285023643176803},{"$f":"'MOD-Berechnungen'!R74*'MOD-Berechnungen'!R47+(SUMPRODUCT('MOD-Berechnungen'!$K56:Q56,'MOD-Berechnungen'!$K92:Q92) + 0.5*'MOD-Berechnungen'!R56*'MOD-Berechnungen'!R92)*'MOD-Berechnungen'!R47/1000","v":7.8768543643176798},{"$f":"'MOD-Berechnungen'!S74*'MOD-Berechnungen'!S47+(SUMPRODUCT('MOD-Berechnungen'!$K56:R56,'MOD-Berechnungen'!$K92:R92) + 0.5*'MOD-Berechnungen'!S56*'MOD-Berechnungen'!S92)*'MOD-Berechnungen'!S47/1000","v":7.9182748643176799},{"$f":"'MOD-Berechnungen'!T74*'MOD-Berechnungen'!T47+(SUMPRODUCT('MOD-Berechnungen'!$K56:S56,'MOD-Berechnungen'!$K92:S92) + 0.5*'MOD-Berechnungen'!T56*'MOD-Berechnungen'!T92)*'MOD-Berechnungen'!T47/1000","v":7.9597228643176798},{"$f":"'MOD-Berechnungen'!U74*'MOD-Berechnungen'!U47+(SUMPRODUCT('MOD-Berechnungen'!$K56:T56,'MOD-Berechnungen'!$K92:T92) + 0.5*'MOD-Berechnungen'!U56*'MOD-Berechnungen'!U92)*'MOD-Berechnungen'!U47/1000","v":8.0011983643176805},{"$f":"'MOD-Berechnungen'!V74*'MOD-Berechnungen'!V47+(SUMPRODUCT('MOD-Berechnungen'!$K56:U56,'MOD-Berechnungen'!$K92:U92) + 0.5*'MOD-Berechnungen'!V56*'MOD-Berechnungen'!V92)*'MOD-Berechnungen'!V47/1000","v":8.0427013643176792},{"$f":"'MOD-Berechnungen'!W74*'MOD-Berechnungen'!W47+(SUMPRODUCT('MOD-Berechnungen'!$K56:V56,'MOD-Berechnungen'!$K92:V92) + 0.5*'MOD-Berechnungen'!W56*'MOD-Berechnungen'!W92)*'MOD-Berechnungen'!W47/1000","v":8.0842153643176804},{"$f":"'MOD-Berechnungen'!X74*'MOD-Berechnungen'!X47+(SUMPRODUCT('MOD-Berechnungen'!$K56:W56,'MOD-Berechnungen'!$K92:W92) + 0.5*'MOD-Berechnungen'!X56*'MOD-Berechnungen'!X92)*'MOD-Berechnungen'!X47/1000","v":8.1257293643176798},{"$f":"'MOD-Berechnungen'!Y74*'MOD-Berechnungen'!Y47+(SUMPRODUCT('MOD-Berechnungen'!$K56:X56,'MOD-Berechnungen'!$K92:X92) + 0.5*'MOD-Berechnungen'!Y56*'MOD-Berechnungen'!Y92)*'MOD-Berechnungen'!Y47/1000","v":8.1672433643176792},{"$f":"'MOD-Berechnungen'!Z74*'MOD-Berechnungen'!Z47+(SUMPRODUCT('MOD-Berechnungen'!$K56:Y56,'MOD-Berechnungen'!$K92:Y92) + 0.5*'MOD-Berechnungen'!Z56*'MOD-Berechnungen'!Z92)*'MOD-Berechnungen'!Z47/1000","v":7.6697753311220049},{"$f":"'MOD-Berechnungen'!AA74*'MOD-Berechnungen'!AA47+(SUMPRODUCT('MOD-Berechnungen'!$K56:Z56,'MOD-Berechnungen'!$K92:Z92) + 0.5*'MOD-Berechnungen'!AA56*'MOD-Berechnungen'!AA92)*'MOD-Berechnungen'!AA47/1000","v":7.2455546923876017},{"$f":"'MOD-Berechnungen'!AB74*'MOD-Berechnungen'!AB47+(SUMPRODUCT('MOD-Berechnungen'!$K56:AA56,'MOD-Berechnungen'!$K92:AA92) + 0.5*'MOD-Berechnungen'!AB56*'MOD-Berechnungen'!AB92)*'MOD-Berechnungen'!AB47/1000","v":6.9661238299348236},{"$f":"'MOD-Berechnungen'!AC74*'MOD-Berechnungen'!AC47+(SUMPRODUCT('MOD-Berechnungen'!$K56:AB56,'MOD-Berechnungen'!$K92:AB92) + 0.5*'MOD-Berechnungen'!AC56*'MOD-Berechnungen'!AC92)*'MOD-Berechnungen'!AC47/1000","v":6.8216376223524584},{"$f":"'MOD-Berechnungen'!AD74*'MOD-Berechnungen'!AD47+(SUMPRODUCT('MOD-Berechnungen'!$K56:AC56,'MOD-Berechnungen'!$K92:AC92) + 0.5*'MOD-Berechnungen'!AD56*'MOD-Berechnungen'!AD92)*'MOD-Berechnungen'!AD47/1000","v":6.262486395106631},{"$f":"'MOD-Berechnungen'!AE74*'MOD-Berechnungen'!AE47+(SUMPRODUCT('MOD-Berechnungen'!$K56:AD56,'MOD-Berechnungen'!$K92:AD92) + 0.5*'MOD-Berechnungen'!AE56*'MOD-Berechnungen'!AE92)*'MOD-Berechnungen'!AE47/1000","v":6.2533480325921094}]
[null,null,null,null,null,"Gas",{"$f":"'MOD-Berechnungen'!F75*'MOD-Berechnungen'!F48+'MOD-Berechnungen'!F229","v":0},{"$f":"'MOD-Berechnungen'!G75*'MOD-Berechnungen'!G48+'MOD-Berechnungen'!G229","v":0},{"$f":"'MOD-Berechnungen'!H75*'MOD-Berechnungen'!H48+'MOD-Berechnungen'!H229","v":0},{"$f":"'MOD-Berechnungen'!I75*'MOD-Berechnungen'!I48+'MOD-Berechnungen'!I229","v":0},{"$f":"'MOD-Berechnungen'!J75*'MOD-Berechnungen'!J48+'MOD-Berechnungen'!J229","v":1.4340048917520307},{"$f":"'MOD-Berechnungen'!K75*'MOD-Berechnungen'!K48+(0.5*'MOD-Berechnungen'!K57*'MOD-Berechnungen'!K93)*'MOD-Berechnungen'!K48/1000","v":1.5044718322409674},{"$f":"'MOD-Berechnungen'!L75*'MOD-Berechnungen'!L48+(SUMPRODUCT('MOD-Berechnungen'!$K57:K57,'MOD-Berechnungen'!$K93:K93) + 0.5*'MOD-Berechnungen'!L57*'MOD-Berechnungen'!L93)*'MOD-Berechnungen'!L48/1000","v":1.5768024652409671},{"$f":"'MOD-Berechnungen'!M75*'MOD-Berechnungen'!M48+(SUMPRODUCT('MOD-Berechnungen'!$K57:L57,'MOD-Berechnungen'!$K93:L93) + 0.5*'MOD-Berechnungen'!M57*'MOD-Berechnungen'!M93)*'MOD-Berechnungen'!M48/1000","v":1.586078707240967},{"$f":"'MOD-Berechnungen'!N75*'MOD-Berechnungen'!N48+(SUMPRODUCT('MOD-Berechnungen'!$K57:M57,'MOD-Berechnungen'!$K93:M93) + 0.5*'MOD-Berechnungen'!N57*'MOD-Berechnungen'!N93)*'MOD-Berechnungen'!N48/1000","v":1.600732107240967},{"$f":"'MOD-Berechnungen'!O75*'MOD-Berechnungen'!O48+(SUMPRODUCT('MOD-Berechnungen'!$K57:N57,'MOD-Berechnungen'!$K93:N93) + 0.5*'MOD-Berechnungen'!O57*'MOD-Berechnungen'!O93)*'MOD-Berechnungen'!O48/1000","v":1.615718107240967},{"$f":"'MOD-Berechnungen'!P75*'MOD-Berechnungen'!P48+(SUMPRODUCT('MOD-Berechnungen'!$K57:O57,'MOD-Berechnungen'!$K93:O93) + 0.5*'MOD-Berechnungen'!P57*'MOD-Berechnungen'!P93)*'MOD-Berechnungen'!P48/1000","v":1.6227754725805457},{"$f":"'MOD-Berechnungen'!Q75*'MOD-Berechnungen'!Q48+(SUMPRODUCT('MOD-Berechnungen'!$K57:P57,'MOD-Berechnungen'!$K93:P93) + 0.5*'MOD-Berechnungen'!Q57*'MOD-Berechnungen'!Q93)*'MOD-Berechnungen'!Q48/1000","v":1.3036473548642735},{"$f":"'MOD-Berechnungen'!R75*'MOD-Berechnungen'!R48+(SUMPRODUCT('MOD-Berechnungen'!$K57:Q57,'MOD-Berechnungen'!$K93:Q93) + 0.5*'MOD-Berechnungen'!R57*'MOD-Berechnungen'!R93)*'MOD-Berechnungen'!R48/1000","v":1.2101837322958595},{"$f":"'MOD-Berechnungen'!S75*'MOD-Berechnungen'!S48+(SUMPRODUCT('MOD-Berechnungen'!$K57:R57,'MOD-Berechnungen'!$K93:R93) + 0.5*'MOD-Berechnungen'!S57*'MOD-Berechnungen'!S93)*'MOD-Berechnungen'!S48/1000","v":0.94870852436085795},{"$f":"'MOD-Berechnungen'!T75*'MOD-Berechnungen'!T48+(SUMPRODUCT('MOD-Berechnungen'!$K57:S57,'MOD-Berechnungen'!$K93:S93) + 0.5*'MOD-Berechnungen'!T57*'MOD-Berechnungen'!T93)*'MOD-Berechnungen'!T48/1000","v":0.65301023634562494},{"$f":"'MOD-Berechnungen'!U75*'MOD-Berechnungen'!U48+(SUMPRODUCT('MOD-Berechnungen'!$K57:T57,'MOD-Berechnungen'!$K93:T93) + 0.5*'MOD-Berechnungen'!U57*'MOD-Berechnungen'!U93)*'MOD-Berechnungen'!U48/1000","v":0.3772665231693284},{"$f":"'MOD-Berechnungen'!V75*'MOD-Berechnungen'!V48+(SUMPRODUCT('MOD-Berechnungen'!$K57:U57,'MOD-Berechnungen'!$K93:U93) + 0.5*'MOD-Berechnungen'!V57*'MOD-Berechnungen'!V93)*'MOD-Berechnungen'!V48/1000","v":0.35529649515235129},{"$f":"'MOD-Berechnungen'!W75*'MOD-Berechnungen'!W48+(SUMPRODUCT('MOD-Berechnungen'!$K57:V57,'MOD-Berechnungen'!$K93:V93) + 0.5*'MOD-Berechnungen'!W57*'MOD-Berechnungen'!W93)*'MOD-Berechnungen'!W48/1000","v":0.35718880733497282},{"$f":"'MOD-Berechnungen'!X75*'MOD-Berechnungen'!X48+(SUMPRODUCT('MOD-Berechnungen'!$K57:W57,'MOD-Berechnungen'!$K93:W93) + 0.5*'MOD-Berechnungen'!X57*'MOD-Berechnungen'!X93)*'MOD-Berechnungen'!X48/1000","v":0.39849041413603148},{"$f":"'MOD-Berechnungen'!Y75*'MOD-Berechnungen'!Y48+(SUMPRODUCT('MOD-Berechnungen'!$K57:X57,'MOD-Berechnungen'!$K93:X93) + 0.5*'MOD-Berechnungen'!Y57*'MOD-Berechnungen'!Y93)*'MOD-Berechnungen'!Y48/1000","v":0.44038157120179588},{"$f":"'MOD-Berechnungen'!Z75*'MOD-Berechnungen'!Z48+(SUMPRODUCT('MOD-Berechnungen'!$K57:Y57,'MOD-Berechnungen'!$K93:Y93) + 0.5*'MOD-Berechnungen'!Z57*'MOD-Berechnungen'!Z93)*'MOD-Berechnungen'!Z48/1000","v":0.44686601596092967},{"$f":"'MOD-Berechnungen'!AA75*'MOD-Berechnungen'!AA48+(SUMPRODUCT('MOD-Berechnungen'!$K57:Z57,'MOD-Berechnungen'!$K93:Z93) + 0.5*'MOD-Berechnungen'!AA57*'MOD-Berechnungen'!AA93)*'MOD-Berechnungen'!AA48/1000","v":0.48516261436536323},{"$f":"'MOD-Berechnungen'!AB75*'MOD-Berechnungen'!AB48+(SUMPRODUCT('MOD-Berechnungen'!$K57:AA57,'MOD-Berechnungen'!$K93:AA93) + 0.5*'MOD-Berechnungen'!AB57*'MOD-Berechnungen'!AB93)*'MOD-Berechnungen'!AB48/1000","v":0.49693888717165019},{"$f":"'MOD-Berechnungen'!AC75*'MOD-Berechnungen'!AC48+(SUMPRODUCT('MOD-Berechnungen'!$K57:AB57,'MOD-Berechnungen'!$K93:AB93) + 0.5*'MOD-Berechnungen'!AC57*'MOD-Berechnungen'!AC93)*'MOD-Berechnungen'!AC48/1000","v":0.53922571679652342},{"$f":"'MOD-Berechnungen'!AD75*'MOD-Berechnungen'!AD48+(SUMPRODUCT('MOD-Berechnungen'!$K57:AC57,'MOD-Berechnungen'!$K93:AC93) + 0.5*'MOD-Berechnungen'!AD57*'MOD-Berechnungen'!AD93)*'MOD-Berechnungen'!AD48/1000","v":0.58000293991172824},{"$f":"'MOD-Berechnungen'!AE75*'MOD-Berechnungen'!AE48+(SUMPRODUCT('MOD-Berechnungen'!$K57:AD57,'MOD-Berechnungen'!$K93:AD93) + 0.5*'MOD-Berechnungen'!AE57*'MOD-Berechnungen'!AE93)*'MOD-Berechnungen'!AE48/1000","v":0.61690679552322614}]
[null,null,null,null,null,"Biomasse",{"$f":"'MOD-Berechnungen'!F76*'MOD-Berechnungen'!F49+'MOD-Berechnungen'!F230","v":0},{"$f":"'MOD-Berechnungen'!G76*'MOD-Berechnungen'!G49+'MOD-Berechnungen'!G230","v":0},{"$f":"'MOD-Berechnungen'!H76*'MOD-Berechnungen'!H49+'MOD-Berechnungen'!H230","v":0},{"$f":"'MOD-Berechnungen'!I76*'MOD-Berechnungen'!I49+'MOD-Berechnungen'!I230","v":0},{"$f":"'MOD-Berechnungen'!J76*'MOD-Berechnungen'!J49+'MOD-Berechnungen'!J230","v":38.108395000000002},{"$f":"'MOD-Berechnungen'!K76*'MOD-Berechnungen'!K49+(0.5*'MOD-Berechnungen'!K58*'MOD-Berechnungen'!K94)*'MOD-Berechnungen'!K49/1000","v":38.765906340000001},{"$f":"'MOD-Berechnungen'!L76*'MOD-Berechnungen'!L49+(SUMPRODUCT('MOD-Berechnungen'!$K58:K58,'MOD-Berechnungen'!$K94:K94) + 0.5*'MOD-Berechnungen'!L58*'MOD-Berechnungen'!L94)*'MOD-Berechnungen'!L49/1000","v":39.873361680000002},{"$f":"'MOD-Berechnungen'!M76*'MOD-Berechnungen'!M49+(SUMPRODUCT('MOD-Berechnungen'!$K58:L58,'MOD-Berechnungen'!$K94:L94) + 0.5*'MOD-Berechnungen'!M58*'MOD-Berechnungen'!M94)*'MOD-Berechnungen'!M49/1000","v":40.936879680000004},{"$f":"'MOD-Berechnungen'!N76*'MOD-Berechnungen'!N49+(SUMPRODUCT('MOD-Berechnungen'!$K58:M58,'MOD-Berechnungen'!$K94:M94) + 0.5*'MOD-Berechnungen'!N58*'MOD-Berechnungen'!N94)*'MOD-Berechnungen'!N49/1000","v":42.405475842000001},{"$f":"'MOD-Berechnungen'!O76*'MOD-Berechnungen'!O49+(SUMPRODUCT('MOD-Berechnungen'!$K58:N58,'MOD-Berechnungen'!$K94:N94) + 0.5*'MOD-Berechnungen'!O58*'MOD-Berechnungen'!O94)*'MOD-Berechnungen'!O49/1000","v":43.925565322000004},{"$f":"'MOD-Berechnungen'!P76*'MOD-Berechnungen'!P49+(SUMPRODUCT('MOD-Berechnungen'!$K58:O58,'MOD-Berechnungen'!$K94:O94) + 0.5*'MOD-Berechnungen'!P58*'MOD-Berechnungen'!P94)*'MOD-Berechnungen'!P49/1000","v":44.942632640000006},{"$f":"'MOD-Berechnungen'!Q76*'MOD-Berechnungen'!Q49+(SUMPRODUCT('MOD-Berechnungen'!$K58:P58,'MOD-Berechnungen'!$K94:P94) + 0.5*'MOD-Berechnungen'!Q58*'MOD-Berechnungen'!Q94)*'MOD-Berechnungen'!Q49/1000","v":44.557213274150008},{"$f":"'MOD-Berechnungen'!R76*'MOD-Berechnungen'!R49+(SUMPRODUCT('MOD-Berechnungen'!$K58:Q58,'MOD-Berechnungen'!$K94:Q94) + 0.5*'MOD-Berechnungen'!R58*'MOD-Berechnungen'!R94)*'MOD-Berechnungen'!R49/1000","v":44.568022325149997},{"$f":"'MOD-Berechnungen'!S76*'MOD-Berechnungen'!S49+(SUMPRODUCT('MOD-Berechnungen'!$K58:R58,'MOD-Berechnungen'!$K94:R94) + 0.5*'MOD-Berechnungen'!S58*'MOD-Berechnungen'!S94)*'MOD-Berechnungen'!S49/1000","v":45.374889283350001},{"$f":"'MOD-Berechnungen'!T76*'MOD-Berechnungen'!T49+(SUMPRODUCT('MOD-Berechnungen'!$K58:S58,'MOD-Berechnungen'!$K94:S94) + 0.5*'MOD-Berechnungen'!T58*'MOD-Berechnungen'!T94)*'MOD-Berechnungen'!T49/1000","v":45.585518231600005},{"$f":"'MOD-Berechnungen'!U76*'MOD-Berechnungen'!U49+(SUMPRODUCT('MOD-Berechnungen'!$K58:T58,'MOD-Berechnungen'!$K94:T94) + 0.5*'MOD-Berechnungen'!U58*'MOD-Berechnungen'!U94)*'MOD-Berechnungen'!U49/1000","v":43.810302052650002},{"$f":"'MOD-Berechnungen'!V76*'MOD-Berechnungen'!V49+(SUMPRODUCT('MOD-Berechnungen'!$K58:U58,'MOD-Berechnungen'!$K94:U94) + 0.5*'MOD-Berechnungen'!V58*'MOD-Berechnungen'!V94)*'MOD-Berechnungen'!V49/1000","v":41.270422760149998},{"$f":"'MOD-Berechnungen'!W76*'MOD-Berechnungen'!W49+(SUMPRODUCT('MOD-Berechnungen'!$K58:V58,'MOD-Berechnungen'!$K94:V94) + 0.5*'MOD-Berechnungen'!W58*'MOD-Berechnungen'!W94)*'MOD-Berechnungen'!W49/1000","v":37.579072382},{"$f":"'MOD-Berechnungen'!X76*'MOD-Berechnungen'!X49+(SUMPRODUCT('MOD-Berechnungen'!$K58:W58,'MOD-Berechnungen'!$K94:W94) + 0.5*'MOD-Berechnungen'!X58*'MOD-Berechnungen'!X94)*'MOD-Berechnungen'!X49/1000","v":34.78911248},{"$f":"'MOD-Berechnungen'!Y76*'MOD-Berechnungen'!Y49+(SUMPRODUCT('MOD-Berechnungen'!$K58:X58,'MOD-Berechnungen'!$K94:X94) + 0.5*'MOD-Berechnungen'!Y58*'MOD-Berechnungen'!Y94)*'MOD-Berechnungen'!Y49/1000","v":33.586578258000003},{"$f":"'MOD-Berechnungen'!Z76*'MOD-Berechnungen'!Z49+(SUMPRODUCT('MOD-Berechnungen'!$K58:Y58,'MOD-Berechnungen'!$K94:Y94) + 0.5*'MOD-Berechnungen'!Z58*'MOD-Berechnungen'!Z94)*'MOD-Berechnungen'!Z49/1000","v":31.835137418000002},{"$f":"'MOD-Berechnungen'!AA76*'MOD-Berechnungen'!AA49+(SUMPRODUCT('MOD-Berechnungen'!$K58:Z58,'MOD-Berechnungen'!$K94:Z94) + 0.5*'MOD-Berechnungen'!AA58*'MOD-Berechnungen'!AA94)*'MOD-Berechnungen'!AA49/1000","v":29.064239000000008},{"$f":"'MOD-Berechnungen'!AB76*'MOD-Berechnungen'!AB49+(SUMPRODUCT('MOD-Berechnungen'!$K58:AA58,'MOD-Berechnungen'!$K94:AA94) + 0.5*'MOD-Berechnungen'!AB58*'MOD-Berechnungen'!AB94)*'MOD-Berechnungen'!AB49/1000","v":23.944383393700001},{"$f":"'MOD-Berechnungen'!AC76*'MOD-Berechnungen'!AC49+(SUMPRODUCT('MOD-Berechnungen'!$K58:AB58,'MOD-Berechnungen'!$K94:AB94) + 0.5*'MOD-Berechnungen'!AC58*'MOD-Berechnungen'!AC94)*'MOD-Berechnungen'!AC49/1000","v":22.873071750200005},{"$f":"'MOD-Berechnungen'!AD76*'MOD-Berechnungen'!AD49+(SUMPRODUCT('MOD-Berechnungen'!$K58:AC58,'MOD-Berechnungen'!$K94:AC94) + 0.5*'MOD-Berechnungen'!AD58*'MOD-Berechnungen'!AD94)*'MOD-Berechnungen'!AD49/1000","v":22.236208084650002},{"$f":"'MOD-Berechnungen'!AE76*'MOD-Berechnungen'!AE49+(SUMPRODUCT('MOD-Berechnungen'!$K58:AD58,'MOD-Berechnungen'!$K94:AD94) + 0.5*'MOD-Berechnungen'!AE58*'MOD-Berechnungen'!AE94)*'MOD-Berechnungen'!AE49/1000","v":21.858937640000004}]
[null,null,null,null,null,"Geothermie",{"$f":"'MOD-Berechnungen'!F77*'MOD-Berechnungen'!F50+'MOD-Berechnungen'!F231","v":0},{"$f":"'MOD-Berechnungen'!G77*'MOD-Berechnungen'!G50+'MOD-Berechnungen'!G231","v":0},{"$f":"'MOD-Berechnungen'!H77*'MOD-Berechnungen'!H50+'MOD-Berechnungen'!H231","v":0},{"$f":"'MOD-Berechnungen'!I77*'MOD-Berechnungen'!I50+'MOD-Berechnungen'!I231","v":0},{"$f":"'MOD-Berechnungen'!J77*'MOD-Berechnungen'!J50+'MOD-Berechnungen'!J231","v":0.14134193593954347},{"$f":"'MOD-Berechnungen'!K77*'MOD-Berechnungen'!K50+(0.5*'MOD-Berechnungen'!K59*'MOD-Berechnungen'!K95)*'MOD-Berechnungen'!K50/1000","v":0.14968884020373421},{"$f":"'MOD-Berechnungen'!L77*'MOD-Berechnungen'!L50+(SUMPRODUCT('MOD-Berechnungen'!$K59:K59,'MOD-Berechnungen'!$K95:K95) + 0.5*'MOD-Berechnungen'!L59*'MOD-Berechnungen'!L95)*'MOD-Berechnungen'!L50/1000","v":0.1605413402037342},{"$f":"'MOD-Berechnungen'!M77*'MOD-Berechnungen'!M50+(SUMPRODUCT('MOD-Berechnungen'!$K59:L59,'MOD-Berechnungen'!$K95:L95) + 0.5*'MOD-Berechnungen'!M59*'MOD-Berechnungen'!M95)*'MOD-Berechnungen'!M50/1000","v":0.17769784020373419},{"$f":"'MOD-Berechnungen'!N77*'MOD-Berechnungen'!N50+(SUMPRODUCT('MOD-Berechnungen'!$K59:M59,'MOD-Berechnungen'!$K95:M95) + 0.5*'MOD-Berechnungen'!N59*'MOD-Berechnungen'!N95)*'MOD-Berechnungen'!N50/1000","v":0.19976184020373419},{"$f":"'MOD-Berechnungen'!O77*'MOD-Berechnungen'!O50+(SUMPRODUCT('MOD-Berechnungen'!$K59:N59,'MOD-Berechnungen'!$K95:N95) + 0.5*'MOD-Berechnungen'!O59*'MOD-Berechnungen'!O95)*'MOD-Berechnungen'!O50/1000","v":0.22833384020373421},{"$f":"'MOD-Berechnungen'!P77*'MOD-Berechnungen'!P50+(SUMPRODUCT('MOD-Berechnungen'!$K59:O59,'MOD-Berechnungen'!$K95:O95) + 0.5*'MOD-Berechnungen'!P59*'MOD-Berechnungen'!P95)*'MOD-Berechnungen'!P50/1000","v":0.2547883402037342},{"$f":"'MOD-Berechnungen'!Q77*'MOD-Berechnungen'!Q50+(SUMPRODUCT('MOD-Berechnungen'!$K59:P59,'MOD-Berechnungen'!$K95:P95) + 0.5*'MOD-Berechnungen'!Q59*'MOD-Berechnungen'!Q95)*'MOD-Berechnungen'!Q50/1000","v":0.29451734020373421},{"$f":"'MOD-Berechnungen'!R77*'MOD-Berechnungen'!R50+(SUMPRODUCT('MOD-Berechnungen'!$K59:Q59,'MOD-Berechnungen'!$K95:Q95) + 0.5*'MOD-Berechnungen'!R59*'MOD-Berechnungen'!R95)*'MOD-Berechnungen'!R50/1000","v":0.38858384020373415},{"$f":"'MOD-Berechnungen'!S77*'MOD-Berechnungen'!S50+(SUMPRODUCT('MOD-Berechnungen'!$K59:R59,'MOD-Berechnungen'!$K95:R95) + 0.5*'MOD-Berechnungen'!S59*'MOD-Berechnungen'!S95)*'MOD-Berechnungen'!S50/1000","v":0.5336078402037342},{"$f":"'MOD-Berechnungen'!T77*'MOD-Berechnungen'!T50+(SUMPRODUCT('MOD-Berechnungen'!$K59:S59,'MOD-Berechnungen'!$K95:S95) + 0.5*'MOD-Berechnungen'!T59*'MOD-Berechnungen'!T95)*'MOD-Berechnungen'!T50/1000","v":0.69675984020373416},{"$f":"'MOD-Berechnungen'!U77*'MOD-Berechnungen'!U50+(SUMPRODUCT('MOD-Berechnungen'!$K59:T59,'MOD-Berechnungen'!$K95:T95) + 0.5*'MOD-Berechnungen'!U59*'MOD-Berechnungen'!U95)*'MOD-Berechnungen'!U50/1000","v":0.87577384020373428},{"$f":"'MOD-Berechnungen'!V77*'MOD-Berechnungen'!V50+(SUMPRODUCT('MOD-Berechnungen'!$K59:U59,'MOD-Berechnungen'!$K95:U95) + 0.5*'MOD-Berechnungen'!V59*'MOD-Berechnungen'!V95)*'MOD-Berechnungen'!V50/1000","v":1.0706498402037343},{"$f":"'MOD-Berechnungen'!W77*'MOD-Berechnungen'!W50+(SUMPRODUCT('MOD-Berechnungen'!$K59:V59,'MOD-Berechnungen'!$K95:V95) + 0.5*'MOD-Berechnungen'!W59*'MOD-Berechnungen'!W95)*'MOD-Berechnungen'!W50/1000","v":1.1952798402037343},{"$f":"'MOD-Berechnungen'!X77*'MOD-Berechnungen'!X50+(SUMPRODUCT('MOD-Berechnungen'!$K59:W59,'MOD-Berechnungen'!$K95:W95) + 0.5*'MOD-Berechnungen'!X59*'MOD-Berechnungen'!X95)*'MOD-Berechnungen'!X50/1000","v":1.2405998402037341},{"$f":"'MOD-Berechnungen'!Y77*'MOD-Berechnungen'!Y50+(SUMPRODUCT('MOD-Berechnungen'!$K59:X59,'MOD-Berechnungen'!$K95:X95) + 0.5*'MOD-Berechnungen'!Y59*'MOD-Berechnungen'!Y95)*'MOD-Berechnungen'!Y50/1000","v":1.2859198402037342},{"$f":"'MOD-Berechnungen'!Z77*'MOD-Berechnungen'!Z50+(SUMPRODUCT('MOD-Berechnungen'!$K59:Y59,'MOD-Berechnungen'!$K95:Y95) + 0.5*'MOD-Berechnungen'!Z59*'MOD-Berechnungen'!Z95)*'MOD-Berechnungen'!Z50/1000","v":1.3218237974711629},{"$f":"'MOD-Berechnungen'!AA77*'MOD-Berechnungen'!AA50+(SUMPRODUCT('MOD-Berechnungen'!$K59:Z59,'MOD-Berechnungen'!$K95:Z95) + 0.5*'MOD-Berechnungen'!AA59*'MOD-Berechnungen'!AA95)*'MOD-Berechnungen'!AA50/1000","v":1.3671437974711627},{"$f":"'MOD-Berechnungen'!AB77*'MOD-Berechnungen'!AB50+(SUMPRODUCT('MOD-Berechnungen'!$K59:AA59,'MOD-Berechnungen'!$K95:AA95) + 0.5*'MOD-Berechnungen'!AB59*'MOD-Berechnungen'!AB95)*'MOD-Berechnungen'!AB50/1000","v":1.4124637974711627},{"$f":"'MOD-Berechnungen'!AC77*'MOD-Berechnungen'!AC50+(SUMPRODUCT('MOD-Berechnungen'!$K59:AB59,'MOD-Berechnungen'!$K95:AB95) + 0.5*'MOD-Berechnungen'!AC59*'MOD-Berechnungen'!AC95)*'MOD-Berechnungen'!AC50/1000","v":1.3976857104820137},{"$f":"'MOD-Berechnungen'!AD77*'MOD-Berechnungen'!AD50+(SUMPRODUCT('MOD-Berechnungen'!$K59:AC59,'MOD-Berechnungen'!$K95:AC95) + 0.5*'MOD-Berechnungen'!AD59*'MOD-Berechnungen'!AD95)*'MOD-Berechnungen'!AD50/1000","v":1.3795248085283811},{"$f":"'MOD-Berechnungen'!AE77*'MOD-Berechnungen'!AE50+(SUMPRODUCT('MOD-Berechnungen'!$K59:AD59,'MOD-Berechnungen'!$K95:AD95) + 0.5*'MOD-Berechnungen'!AE59*'MOD-Berechnungen'!AE95)*'MOD-Berechnungen'!AE50/1000","v":1.4081509999999997}]
[null,null,null,null,null,"Wind Onshore",{"$f":"'MOD-Berechnungen'!F78*'MOD-Berechnungen'!F51+'MOD-Berechnungen'!F232","v":0},{"$f":"'MOD-Berechnungen'!G78*'MOD-Berechnungen'!G51+'MOD-Berechnungen'!G232","v":0},{"$f":"'MOD-Berechnungen'!H78*'MOD-Berechnungen'!H51+'MOD-Berechnungen'!H232","v":0},{"$f":"'MOD-Berechnungen'!I78*'MOD-Berechnungen'!I51+'MOD-Berechnungen'!I232","v":0},{"$f":"'MOD-Berechnungen'!J78*'MOD-Berechnungen'!J51+'MOD-Berechnungen'!J232","v":61.583939999999998},{"$f":"'MOD-Berechnungen'!K78*'MOD-Berechnungen'!K51+(0.5*'MOD-Berechnungen'!K60*'MOD-Berechnungen'!K96)*'MOD-Berechnungen'!K51/1000","v":65.677954279067578},{"$f":"'MOD-Berechnungen'!L78*'MOD-Berechnungen'!L51+(SUMPRODUCT('MOD-Berechnungen'!$K60:K60,'MOD-Berechnungen'!$K96:K96) + 0.5*'MOD-Berechnungen'!L60*'MOD-Berechnungen'!L96)*'MOD-Berechnungen'!L51/1000","v":74.540582551365191},{"$f":"'MOD-Berechnungen'!M78*'MOD-Berechnungen'!M51+(SUMPRODUCT('MOD-Berechnungen'!$K60:L60,'MOD-Berechnungen'!$K96:L96) + 0.5*'MOD-Berechnungen'!M60*'MOD-Berechnungen'!M96)*'MOD-Berechnungen'!M51/1000","v":85.56855882674995},{"$f":"'MOD-Berechnungen'!N78*'MOD-Berechnungen'!N51+(SUMPRODUCT('MOD-Berechnungen'!$K60:M60,'MOD-Berechnungen'!$K96:M96) + 0.5*'MOD-Berechnungen'!N60*'MOD-Berechnungen'!N96)*'MOD-Berechnungen'!N51/1000","v":94.207406778838191},{"$f":"'MOD-Berechnungen'!O78*'MOD-Berechnungen'!O51+(SUMPRODUCT('MOD-Berechnungen'!$K60:N60,'MOD-Berechnungen'!$K96:N96) + 0.5*'MOD-Berechnungen'!O60*'MOD-Berechnungen'!O96)*'MOD-Berechnungen'!O51/1000","v":98.017911566507593},{"$f":"'MOD-Berechnungen'!P78*'MOD-Berechnungen'!P51+(SUMPRODUCT('MOD-Berechnungen'!$K60:O60,'MOD-Berechnungen'!$K96:O96) + 0.5*'MOD-Berechnungen'!P60*'MOD-Berechnungen'!P96)*'MOD-Berechnungen'!P51/1000","v":100.60961732445935},{"$f":"'MOD-Berechnungen'!Q78*'MOD-Berechnungen'!Q51+(SUMPRODUCT('MOD-Berechnungen'!$K60:P60,'MOD-Berechnungen'!$K96:P96) + 0.5*'MOD-Berechnungen'!Q60*'MOD-Berechnungen'!Q96)*'MOD-Berechnungen'!Q51/1000","v":101.39113976134109},{"$f":"'MOD-Berechnungen'!R78*'MOD-Berechnungen'!R51+(SUMPRODUCT('MOD-Berechnungen'!$K60:Q60,'MOD-Berechnungen'!$K96:Q96) + 0.5*'MOD-Berechnungen'!R60*'MOD-Berechnungen'!R96)*'MOD-Berechnungen'!R51/1000","v":101.20109862971697},{"$f":"'MOD-Berechnungen'!S78*'MOD-Berechnungen'!S51+(SUMPRODUCT('MOD-Berechnungen'!$K60:R60,'MOD-Berechnungen'!$K96:R96) + 0.5*'MOD-Berechnungen'!S60*'MOD-Berechnungen'!S96)*'MOD-Berechnungen'!S51/1000","v":101.18491617138696},{"$f":"'MOD-Berechnungen'!T78*'MOD-Berechnungen'!T51+(SUMPRODUCT('MOD-Berechnungen'!$K60:S60,'MOD-Berechnungen'!$K96:S96) + 0.5*'MOD-Berechnungen'!T60*'MOD-Berechnungen'!T96)*'MOD-Berechnungen'!T51/1000","v":102.36826625538697},{"$f":"'MOD-Berechnungen'!U78*'MOD-Berechnungen'!U51+(SUMPRODUCT('MOD-Berechnungen'!$K60:T60,'MOD-Berechnungen'!$K96:T96) + 0.5*'MOD-Berechnungen'!U60*'MOD-Berechnungen'!U96)*'MOD-Berechnungen'!U51/1000","v":104.73249312838698},{"$f":"'MOD-Berechnungen'!V78*'MOD-Berechnungen'!V51+(SUMPRODUCT('MOD-Berechnungen'!$K60:U60,'MOD-Berechnungen'!$K96:U96) + 0.5*'MOD-Berechnungen'!V60*'MOD-Berechnungen'!V96)*'MOD-Berechnungen'!V51/1000","v":107.57540391888696},{"$f":"'MOD-Berechnungen'!W78*'MOD-Berechnungen'!W51+(SUMPRODUCT('MOD-Berechnungen'!$K60:V60,'MOD-Berechnungen'!$K96:V96) + 0.5*'MOD-Berechnungen'!W60*'MOD-Berechnungen'!W96)*'MOD-Berechnungen'!W51/1000","v":109.84690911288698},{"$f":"'MOD-Berechnungen'!X78*'MOD-Berechnungen'!X51+(SUMPRODUCT('MOD-Berechnungen'!$K60:W60,'MOD-Berechnungen'!$K96:W96) + 0.5*'MOD-Berechnungen'!X60*'MOD-Berechnungen'!X96)*'MOD-Berechnungen'!X51/1000","v":113.1153574168203},{"$f":"'MOD-Berechnungen'!Y78*'MOD-Berechnungen'!Y51+(SUMPRODUCT('MOD-Berechnungen'!$K60:X60,'MOD-Berechnungen'!$K96:X96) + 0.5*'MOD-Berechnungen'!Y60*'MOD-Berechnungen'!Y96)*'MOD-Berechnungen'!Y51/1000","v":117.95407795358221},{"$f":"'MOD-Berechnungen'!Z78*'MOD-Berechnungen'!Z51+(SUMPRODUCT('MOD-Berechnungen'!$K60:Y60,'MOD-Berechnungen'!$K96:Y96) + 0.5*'MOD-Berechnungen'!Z60*'MOD-Berechnungen'!Z96)*'MOD-Berechnungen'!Z51/1000","v":119.69106207597079},{"$f":"'MOD-Berechnungen'!AA78*'MOD-Berechnungen'!AA51+(SUMPRODUCT('MOD-Berechnungen'!$K60:Z60,'MOD-Berechnungen'!$K96:Z96) + 0.5*'MOD-Berechnungen'!AA60*'MOD-Berechnungen'!AA96)*'MOD-Berechnungen'!AA51/1000","v":123.55221745114301},{"$f":"'MOD-Berechnungen'!AB78*'MOD-Berechnungen'!AB51+(SUMPRODUCT('MOD-Berechnungen'!$K60:AA60,'MOD-Berechnungen'!$K96:AA96) + 0.5*'MOD-Berechnungen'!AB60*'MOD-Berechnungen'!AB96)*'MOD-Berechnungen'!AB51/1000","v":126.70913821374523},{"$f":"'MOD-Berechnungen'!AC78*'MOD-Berechnungen'!AC51+(SUMPRODUCT('MOD-Berechnungen'!$K60:AB60,'MOD-Berechnungen'!$K96:AB96) + 0.5*'MOD-Berechnungen'!AC60*'MOD-Berechnungen'!AC96)*'MOD-Berechnungen'!AC51/1000","v":129.00043917631706},{"$f":"'MOD-Berechnungen'!AD78*'MOD-Berechnungen'!AD51+(SUMPRODUCT('MOD-Berechnungen'!$K60:AC60,'MOD-Berechnungen'!$K96:AC96) + 0.5*'MOD-Berechnungen'!AD60*'MOD-Berechnungen'!AD96)*'MOD-Berechnungen'!AD51/1000","v":130.31244682093552},{"$f":"'MOD-Berechnungen'!AE78*'MOD-Berechnungen'!AE51+(SUMPRODUCT('MOD-Berechnungen'!$K60:AD60,'MOD-Berechnungen'!$K96:AD96) + 0.5*'MOD-Berechnungen'!AE60*'MOD-Berechnungen'!AE96)*'MOD-Berechnungen'!AE51/1000","v":128.8719409462922}]
[null,null,null,null,null,"Wind Offshore",{"$f":"'MOD-Berechnungen'!F79*'MOD-Berechnungen'!F52+'MOD-Berechnungen'!F233","v":0},{"$f":"'MOD-Berechnungen'!G79*'MOD-Berechnungen'!G52+'MOD-Berechnungen'!G233","v":0},{"$f":"'MOD-Berechnungen'!H79*'MOD-Berechnungen'!H52+'MOD-Berechnungen'!H233","v":0},{"$f":"'MOD-Berechnungen'!I79*'MOD-Berechnungen'!I52+'MOD-Berechnungen'!I233","v":0},{"$f":"'MOD-Berechnungen'!J79*'MOD-Berechnungen'!J52+'MOD-Berechnungen'!J233","v":3.4412280000000002},{"$f":"'MOD-Berechnungen'!K79*'MOD-Berechnungen'!K52+(0.5*'MOD-Berechnungen'!K61*'MOD-Berechnungen'!K97)*'MOD-Berechnungen'!K52/1000","v":7.4034870000000002},{"$f":"'MOD-Berechnungen'!L79*'MOD-Berechnungen'!L52+(SUMPRODUCT('MOD-Berechnungen'!$K61:K61,'MOD-Berechnungen'!$K97:K97) + 0.5*'MOD-Berechnungen'!L61*'MOD-Berechnungen'!L97)*'MOD-Berechnungen'!L52/1000","v":12.913435000000002},{"$f":"'MOD-Berechnungen'!M79*'MOD-Berechnungen'!M52+(SUMPRODUCT('MOD-Berechnungen'!$K61:L61,'MOD-Berechnungen'!$K97:L97) + 0.5*'MOD-Berechnungen'!M61*'MOD-Berechnungen'!M97)*'MOD-Berechnungen'!M52/1000","v":16.757198000000002},{"$f":"'MOD-Berechnungen'!N79*'MOD-Berechnungen'!N52+(SUMPRODUCT('MOD-Berechnungen'!$K61:M61,'MOD-Berechnungen'!$K97:M97) + 0.5*'MOD-Berechnungen'!N61*'MOD-Berechnungen'!N97)*'MOD-Berechnungen'!N52/1000","v":20.909818999999999},{"$f":"'MOD-Berechnungen'!O79*'MOD-Berechnungen'!O52+(SUMPRODUCT('MOD-Berechnungen'!$K61:N61,'MOD-Berechnungen'!$K97:N97) + 0.5*'MOD-Berechnungen'!O61*'MOD-Berechnungen'!O97)*'MOD-Berechnungen'!O52/1000","v":24.958051000000001},{"$f":"'MOD-Berechnungen'!P79*'MOD-Berechnungen'!P52+(SUMPRODUCT('MOD-Berechnungen'!$K61:O61,'MOD-Berechnungen'!$K97:O97) + 0.5*'MOD-Berechnungen'!P61*'MOD-Berechnungen'!P97)*'MOD-Berechnungen'!P52/1000","v":27.583575},{"$f":"'MOD-Berechnungen'!Q79*'MOD-Berechnungen'!Q52+(SUMPRODUCT('MOD-Berechnungen'!$K61:P61,'MOD-Berechnungen'!$K97:P97) + 0.5*'MOD-Berechnungen'!Q61*'MOD-Berechnungen'!Q97)*'MOD-Berechnungen'!Q52/1000","v":28.017413999999999},{"$f":"'MOD-Berechnungen'!R79*'MOD-Berechnungen'!R52+(SUMPRODUCT('MOD-Berechnungen'!$K61:Q61,'MOD-Berechnungen'!$K97:Q97) + 0.5*'MOD-Berechnungen'!R61*'MOD-Berechnungen'!R97)*'MOD-Berechnungen'!R52/1000","v":28.744506000000001},{"$f":"'MOD-Berechnungen'!S79*'MOD-Berechnungen'!S52+(SUMPRODUCT('MOD-Berechnungen'!$K61:R61,'MOD-Berechnungen'!$K97:R97) + 0.5*'MOD-Berechnungen'!S61*'MOD-Berechnungen'!S97)*'MOD-Berechnungen'!S52/1000","v":31.066219},{"$f":"'MOD-Berechnungen'!T79*'MOD-Berechnungen'!T52+(SUMPRODUCT('MOD-Berechnungen'!$K61:S61,'MOD-Berechnungen'!$K97:S97) + 0.5*'MOD-Berechnungen'!T61*'MOD-Berechnungen'!T97)*'MOD-Berechnungen'!T52/1000","v":35.068227999999998},{"$f":"'MOD-Berechnungen'!U79*'MOD-Berechnungen'!U52+(SUMPRODUCT('MOD-Berechnungen'!$K61:T61,'MOD-Berechnungen'!$K97:T97) + 0.5*'MOD-Berechnungen'!U61*'MOD-Berechnungen'!U97)*'MOD-Berechnungen'!U52/1000","v":39.407016000000006},{"$f":"'MOD-Berechnungen'!V79*'MOD-Berechnungen'!V52+(SUMPRODUCT('MOD-Berechnungen'!$K61:U61,'MOD-Berechnungen'!$K97:U97) + 0.5*'MOD-Berechnungen'!V61*'MOD-Berechnungen'!V97)*'MOD-Berechnungen'!V52/1000","v":43.443142000000009},{"$f":"'MOD-Berechnungen'!W79*'MOD-Berechnungen'!W52+(SUMPRODUCT('MOD-Berechnungen'!$K61:V61,'MOD-Berechnungen'!$K97:V97) + 0.5*'MOD-Berechnungen'!W61*'MOD-Berechnungen'!W97)*'MOD-Berechnungen'!W52/1000","v":47.681908800000002},{"$f":"'MOD-Berechnungen'!X79*'MOD-Berechnungen'!X52+(SUMPRODUCT('MOD-Berechnungen'!$K61:W61,'MOD-Berechnungen'!$K97:W97) + 0.5*'MOD-Berechnungen'!X61*'MOD-Berechnungen'!X97)*'MOD-Berechnungen'!X52/1000","v":51.969533600000005},{"$f":"'MOD-Berechnungen'!Y79*'MOD-Berechnungen'!Y52+(SUMPRODUCT('MOD-Berechnungen'!$K61:X61,'MOD-Berechnungen'!$K97:X97) + 0.5*'MOD-Berechnungen'!Y61*'MOD-Berechnungen'!Y97)*'MOD-Berechnungen'!Y52/1000","v":56.290661028571428},{"$f":"'MOD-Berechnungen'!Z79*'MOD-Berechnungen'!Z52+(SUMPRODUCT('MOD-Berechnungen'!$K61:Y61,'MOD-Berechnungen'!$K97:Y97) + 0.5*'MOD-Berechnungen'!Z61*'MOD-Berechnungen'!Z97)*'MOD-Berechnungen'!Z52/1000","v":60.526125857142851},{"$f":"'MOD-Berechnungen'!AA79*'MOD-Berechnungen'!AA52+(SUMPRODUCT('MOD-Berechnungen'!$K61:Z61,'MOD-Berechnungen'!$K97:Z97) + 0.5*'MOD-Berechnungen'!AA61*'MOD-Berechnungen'!AA97)*'MOD-Berechnungen'!AA52/1000","v":64.734504857142852},{"$f":"'MOD-Berechnungen'!AB79*'MOD-Berechnungen'!AB52+(SUMPRODUCT('MOD-Berechnungen'!$K61:AA61,'MOD-Berechnungen'!$K97:AA97) + 0.5*'MOD-Berechnungen'!AB61*'MOD-Berechnungen'!AB97)*'MOD-Berechnungen'!AB52/1000","v":68.738396657142857},{"$f":"'MOD-Berechnungen'!AC79*'MOD-Berechnungen'!AC52+(SUMPRODUCT('MOD-Berechnungen'!$K61:AB61,'MOD-Berechnungen'!$K97:AB97) + 0.5*'MOD-Berechnungen'!AC61*'MOD-Berechnungen'!AC97)*'MOD-Berechnungen'!AC52/1000","v":72.85210742077922},{"$f":"'MOD-Berechnungen'!AD79*'MOD-Berechnungen'!AD52+(SUMPRODUCT('MOD-Berechnungen'!$K61:AC61,'MOD-Berechnungen'!$K97:AC97) + 0.5*'MOD-Berechnungen'!AD61*'MOD-Berechnungen'!AD97)*'MOD-Berechnungen'!AD52/1000","v":76.421669784415556},{"$f":"'MOD-Berechnungen'!AE79*'MOD-Berechnungen'!AE52+(SUMPRODUCT('MOD-Berechnungen'!$K61:AD61,'MOD-Berechnungen'!$K97:AD97) + 0.5*'MOD-Berechnungen'!AE61*'MOD-Berechnungen'!AE97)*'MOD-Berechnungen'!AE52/1000","v":79.18283998441558}]
[null,null,null,null,null,"Solar",{"$f":"'MOD-Berechnungen'!F80*'MOD-Berechnungen'!F53+'MOD-Berechnungen'!F234","v":0},{"$f":"'MOD-Berechnungen'!G80*'MOD-Berechnungen'!G53+'MOD-Berechnungen'!G234","v":0},{"$f":"'MOD-Berechnungen'!H80*'MOD-Berechnungen'!H53+'MOD-Berechnungen'!H234","v":0},{"$f":"'MOD-Berechnungen'!I80*'MOD-Berechnungen'!I53+'MOD-Berechnungen'!I234","v":0},{"$f":"'MOD-Berechnungen'!J80*'MOD-Berechnungen'!J53+'MOD-Berechnungen'!J234","v":36.384},{"$f":"'MOD-Berechnungen'!K80*'MOD-Berechnungen'!K53+(0.5*'MOD-Berechnungen'!K62*'MOD-Berechnungen'!K98)*'MOD-Berechnungen'!K53/1000","v":37.01952},{"$f":"'MOD-Berechnungen'!L80*'MOD-Berechnungen'!L53+(SUMPRODUCT('MOD-Berechnungen'!$K62:K62,'MOD-Berechnungen'!$K98:K98) + 0.5*'MOD-Berechnungen'!L62*'MOD-Berechnungen'!L98)*'MOD-Berechnungen'!L53/1000","v":38.353439999999999},{"$f":"'MOD-Berechnungen'!M80*'MOD-Berechnungen'!M53+(SUMPRODUCT('MOD-Berechnungen'!$K62:L62,'MOD-Berechnungen'!$K98:L98) + 0.5*'MOD-Berechnungen'!M62*'MOD-Berechnungen'!M98)*'MOD-Berechnungen'!M53/1000","v":39.826560000000001},{"$f":"'MOD-Berechnungen'!N80*'MOD-Berechnungen'!N53+(SUMPRODUCT('MOD-Berechnungen'!$K62:M62,'MOD-Berechnungen'!$K98:M98) + 0.5*'MOD-Berechnungen'!N62*'MOD-Berechnungen'!N98)*'MOD-Berechnungen'!N53/1000","v":41.983642500000002},{"$f":"'MOD-Berechnungen'!O80*'MOD-Berechnungen'!O53+(SUMPRODUCT('MOD-Berechnungen'!$K62:N62,'MOD-Berechnungen'!$K98:N98) + 0.5*'MOD-Berechnungen'!O62*'MOD-Berechnungen'!O98)*'MOD-Berechnungen'!O53/1000","v":45.242447499999997},{"$f":"'MOD-Berechnungen'!P80*'MOD-Berechnungen'!P53+(SUMPRODUCT('MOD-Berechnungen'!$K62:O62,'MOD-Berechnungen'!$K98:O98) + 0.5*'MOD-Berechnungen'!P62*'MOD-Berechnungen'!P98)*'MOD-Berechnungen'!P53/1000","v":49.4353725},{"$f":"'MOD-Berechnungen'!Q80*'MOD-Berechnungen'!Q53+(SUMPRODUCT('MOD-Berechnungen'!$K62:P62,'MOD-Berechnungen'!$K98:P98) + 0.5*'MOD-Berechnungen'!Q62*'MOD-Berechnungen'!Q98)*'MOD-Berechnungen'!Q53/1000","v":54.245096405760052},{"$f":"'MOD-Berechnungen'!R80*'MOD-Berechnungen'!R53+(SUMPRODUCT('MOD-Berechnungen'!$K62:Q62,'MOD-Berechnungen'!$K98:Q98) + 0.5*'MOD-Berechnungen'!R62*'MOD-Berechnungen'!R98)*'MOD-Berechnungen'!R53/1000","v":59.559664214276594},{"$f":"'MOD-Berechnungen'!S80*'MOD-Berechnungen'!S53+(SUMPRODUCT('MOD-Berechnungen'!$K62:R62,'MOD-Berechnungen'!$K98:R98) + 0.5*'MOD-Berechnungen'!S62*'MOD-Berechnungen'!S98)*'MOD-Berechnungen'!S53/1000","v":65.950596318985077},{"$f":"'MOD-Berechnungen'!T80*'MOD-Berechnungen'!T53+(SUMPRODUCT('MOD-Berechnungen'!$K62:S62,'MOD-Berechnungen'!$K98:S98) + 0.5*'MOD-Berechnungen'!T62*'MOD-Berechnungen'!T98)*'MOD-Berechnungen'!T53/1000","v":73.166001446817234},{"$f":"'MOD-Berechnungen'!U80*'MOD-Berechnungen'!U53+(SUMPRODUCT('MOD-Berechnungen'!$K62:T62,'MOD-Berechnungen'!$K98:T98) + 0.5*'MOD-Berechnungen'!U62*'MOD-Berechnungen'!U98)*'MOD-Berechnungen'!U53/1000","v":79.749371489424675},{"$f":"'MOD-Berechnungen'!V80*'MOD-Berechnungen'!V53+(SUMPRODUCT('MOD-Berechnungen'!$K62:U62,'MOD-Berechnungen'!$K98:U98) + 0.5*'MOD-Berechnungen'!V62*'MOD-Berechnungen'!V98)*'MOD-Berechnungen'!V53/1000","v":85.99012412272215},{"$f":"'MOD-Berechnungen'!W80*'MOD-Berechnungen'!W53+(SUMPRODUCT('MOD-Berechnungen'!$K62:V62,'MOD-Berechnungen'!$K98:V98) + 0.5*'MOD-Berechnungen'!W62*'MOD-Berechnungen'!W98)*'MOD-Berechnungen'!W53/1000","v":90.134777140406442},{"$f":"'MOD-Berechnungen'!X80*'MOD-Berechnungen'!X53+(SUMPRODUCT('MOD-Berechnungen'!$K62:W62,'MOD-Berechnungen'!$K98:W98) + 0.5*'MOD-Berechnungen'!X62*'MOD-Berechnungen'!X98)*'MOD-Berechnungen'!X53/1000","v":91.695651105514997},{"$f":"'MOD-Berechnungen'!Y80*'MOD-Berechnungen'!Y53+(SUMPRODUCT('MOD-Berechnungen'!$K62:X62,'MOD-Berechnungen'!$K98:X98) + 0.5*'MOD-Berechnungen'!Y62*'MOD-Berechnungen'!Y98)*'MOD-Berechnungen'!Y53/1000","v":92.57576783670433},{"$f":"'MOD-Berechnungen'!Z80*'MOD-Berechnungen'!Z53+(SUMPRODUCT('MOD-Berechnungen'!$K62:Y62,'MOD-Berechnungen'!$K98:Y98) + 0.5*'MOD-Berechnungen'!Z62*'MOD-Berechnungen'!Z98)*'MOD-Berechnungen'!Z53/1000","v":91.111327577814421},{"$f":"'MOD-Berechnungen'!AA80*'MOD-Berechnungen'!AA53+(SUMPRODUCT('MOD-Berechnungen'!$K62:Z62,'MOD-Berechnungen'!$K98:Z98) + 0.5*'MOD-Berechnungen'!AA62*'MOD-Berechnungen'!AA98)*'MOD-Berechnungen'!AA53/1000","v":86.633690549645252},{"$f":"'MOD-Berechnungen'!AB80*'MOD-Berechnungen'!AB53+(SUMPRODUCT('MOD-Berechnungen'!$K62:AA62,'MOD-Berechnungen'!$K98:AA98) + 0.5*'MOD-Berechnungen'!AB62*'MOD-Berechnungen'!AB98)*'MOD-Berechnungen'!AB53/1000","v":81.781803420996894},{"$f":"'MOD-Berechnungen'!AC80*'MOD-Berechnungen'!AC53+(SUMPRODUCT('MOD-Berechnungen'!$K62:AB62,'MOD-Berechnungen'!$K98:AB98) + 0.5*'MOD-Berechnungen'!AC62*'MOD-Berechnungen'!AC98)*'MOD-Berechnungen'!AC53/1000","v":78.057691695869281},{"$f":"'MOD-Berechnungen'!AD80*'MOD-Berechnungen'!AD53+(SUMPRODUCT('MOD-Berechnungen'!$K62:AC62,'MOD-Berechnungen'!$K98:AC98) + 0.5*'MOD-Berechnungen'!AD62*'MOD-Berechnungen'!AD98)*'MOD-Berechnungen'!AD53/1000","v":77.907989236662473},{"$f":"'MOD-Berechnungen'!AE80*'MOD-Berechnungen'!AE53+(SUMPRODUCT('MOD-Berechnungen'!$K62:AD62,'MOD-Berechnungen'!$K98:AD98) + 0.5*'MOD-Berechnungen'!AE62*'MOD-Berechnungen'!AE98)*'MOD-Berechnungen'!AE53/1000","v":79.09149982113928}]
[null,null,null,null,null,"Gesamt"]

{"sheet":"MOD_Absenkung_Wind_offshore","index":14,"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},{"$f":"SUM(L12:L22)","v":0},0,0,0,0,1.1078400000000002E-2,4.4313600000000002E-2,0.11161488,0.46044600000000008,0.67981231999999991,1.0749052700000001,2.0292228799999998,2.3851913499999995,2.9132883699999996,2.9132883699999996,2.89537252,2.8523744799999999,2.8094456799999996,3.0890996199999998,3.3104778599999998]
[null,null,2010,{"$f":"'MOD-Berechnungen'!F61","v":4.4999999999999998E-2},{"$f":"'MOD-Berechnungen'!$K$97","v":3462},null,150,35,3,0,{"$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$4","v":0},0,0,0,0,0,0,0,0,0,0,1.7915849999999997E-2,1.7915849999999997E-2,1.7915849999999997E-2,1.7915849999999997E-2,1.7915849999999997E-2,0,0,0,0,{"$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$97","v":3462},null,150,35,3,0,{"$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$4","v":0},0,0,0,0,0,0,0,0,0,0,0,4.2998040000000001E-2,4.2998040000000001E-2,4.2998040000000001E-2,4.2998040000000001E-2,4.2998040000000001E-2,0,0,0,{"$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":0.08},{"$f":"'MOD-Berechnungen'!$K$97","v":3462},190,150,35,3,1,0,0,0,0,0,0,1.1078400000000002E-2,1.1078400000000002E-2,1.1078400000000002E-2,4.2928800000000003E-2,4.2928800000000003E-2,4.2928800000000003E-2,4.2928800000000003E-2,4.2928800000000003E-2,4.2928800000000003E-2,4.2928800000000003E-2,4.2928800000000003E-2,4.2928800000000003E-2,0,0,0]
[null,null,2013,{"$f":"'MOD-Berechnungen'!I61","v":0.24},{"$f":"'MOD-Berechnungen'!$K$97","v":3462},190,150,35,3,1,0,0,0,0,0,0,0,3.3235199999999999E-2,3.3235199999999999E-2,3.3235199999999999E-2,0.12878639999999997,0.12878639999999997,0.12878639999999997,0.12878639999999997,0.12878639999999997,0.12878639999999997,0.12878639999999997,0.12878639999999997,0.12878639999999997,0,0]
[null,null,2014,{"$f":"'MOD-Berechnungen'!J61","v":0.48599999999999999},{"$f":"'MOD-Berechnungen'!$K$97","v":3462},194,154,39,3,1,0,0,0,0,0,0,0,0,6.7301280000000005E-2,6.7301280000000005E-2,6.7301280000000005E-2,0.26079246,0.26079246,0.26079246,0.26079246,0.26079246,0.26079246,0.26079246,0.26079246,0.26079246,0]
[null,null,2015,{"$f":"'MOD-Berechnungen'!K61","v":2.2890000000000001},{"$f":"'MOD-Berechnungen'!K97","v":3462},194,154,39,3,1,0,0,0,0,0,0,0,0,0,0.31698072000000005,0.31698072000000005,0.31698072000000005,1.22830029,1.22830029,1.22830029,1.22830029,1.22830029,1.22830029,1.22830029,1.22830029,1.22830029]
[null,null,2016,{"$f":"'MOD-Berechnungen'!L61","v":0.86899999999999999},{"$f":"'MOD-Berechnungen'!L97","v":3562},194,154,39,3,1,0,0,0,0,0,0,0,0,0,0,0.12381512,0.12381512,0.12381512,0.47978358999999998,0.47978358999999998,0.47978358999999998,0.47978358999999998,0.47978358999999998,0.47978358999999998,0.47978358999999998,0.47978358999999998]
[null,null,2017,{"$f":"'MOD-Berechnungen'!M61","v":1.254},{"$f":"'MOD-Berechnungen'!M97","v":3662},194,154,39,3,1,0,0,0,0,0,0,0,0,0,0,0,0.18368591999999997,0.18368591999999997,0.18368591999999997,0.71178294000000009,0.71178294000000009,0.71178294000000009,0.71178294000000009,0.71178294000000009,0.71178294000000009,0.71178294000000009]
[null,null,2018,{"$f":"'MOD-Berechnungen'!N61","v":0.98699999999999999},{"$f":"'MOD-Berechnungen'!N97","v":3762},184,149,39,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.40844033999999996,0.40844033999999996]
[null,null,2019,{"$f":"'MOD-Berechnungen'!O61","v":1.135},{"$f":"'MOD-Berechnungen'!O97","v":3862},184,149,39,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48217069999999995]
[null,null,2020,{"$f":"'MOD-Berechnungen'!P61","v":0.219},{"$f":"'MOD-Berechnungen'!P97","v":3962},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":15,"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$70","v":146.29623580770996}]
[null,null,"EEG 2021","dr","EEG 2021 inkl. Biomethan","2021: 90% des Höchstwertes für Gebote durch neue Biomasseanlagen (EEG2021§39b) (77%) und Biomethan (EEG2021§39l) (33%), danach jährliche Reduktion um 1% entsp. EEG2021 §39b,l",null,null,null,null,null,null,null,null,null,null,null,{"$f":"600/750*164*0.9+150/750*190*0.9","v":152.28000000000003},{"$f":"R71*0.99","v":150.75720000000004},{"$f":"S71*0.99","v":149.24962800000003},147.75713172000002,146.27956040280003,144.81676479877203,143.3685971507843,141.93491117927644,140.51556206748367,139.11040644680884,137.71930238234074,136.34210935851735,134.97868826493217,133.62890138228286,132.29261236846003]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":16,"n_rows":193,"n_cols":32,"rows_kept":193,"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$37,4,FALSE)","v":"bis 2026: Mittelfristprognose (Trendszenario). Danach konstant"},{"$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$4+5,FALSE))","v":1.4E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.0999999999999999E-2}]
[null,"Gase",{"$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$63,4,FALSE)","v":"bis 2026: Mittelfristprognose (Trendszenario). Danach 0,01GW/a"},{"$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$4+5,FALSE))","v":1.9000000000000002E-3},{"$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$4+5,FALSE))","v":1.9000000000000002E-3},{"$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$4+5,FALSE))","v":1.9000000000000002E-3},{"$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$4+5,FALSE))","v":1.9000000000000002E-3},{"$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$4+5,FALSE))","v":1.9000000000000002E-3},{"$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$4+5,FALSE))","v":1.9000000000000002E-3},{"$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$89,3,FALSE)","v":"MFP Trend; 0,2 GW/a"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,4,FALSE)","v":"MFP Trend bis 2026, danach 0,2 GW/a"},{"$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$4+5,FALSE))","v":0.41799999999999998},{"$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$4+5,FALSE))","v":0.86586812999999996},{"$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$4+5,FALSE))","v":0.32809184000000102},{"$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$4+5,FALSE))","v":0.67685502999999902},{"$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$4+5,FALSE))","v":0.21741000000000099},{"$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$4+5,FALSE))","v":0.23461600000000002},{"$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$4+5,FALSE))","v":0.22497200000000001},{"$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$4+5,FALSE))","v":0.30678699999999998},{"$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$4+5,FALSE))","v":0.42751108100000101},{"$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$4+5,FALSE))","v":0.33253365899999998},{"$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$4+5,FALSE))","v":0.124},{"$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$4+5,FALSE))","v":0.36699999999999999},{"$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$4+5,FALSE))","v":0.36699999999999999},{"$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$4+5,FALSE))","v":0.36699999999999999},{"$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$4+5,FALSE))","v":0.36699999999999999},{"$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$4+5,FALSE))","v":0.36699999999999999},{"$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$115,4,FALSE)","v":"bis 2026: Mittelfristprognose (Trendszenario). Danach 0,01GW/a"},{"$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$4+5,FALSE))","v":8.9999999999999993E-3},{"$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$4+5,FALSE))","v":0.03},{"$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$4+5,FALSE))","v":3.4000000000000002E-2},{"$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$4+5,FALSE))","v":3.7999999999999999E-2},{"$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$4+5,FALSE))","v":4.1000000000000002E-2},{"$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$4+5,FALSE))","v":4.4999999999999998E-2},{"$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$144,4,FALSE)","v":"Fortführung der aktuell geringen Ausbauzahlen bis 2021, danach Anstieg auf 2,5 GW in 2023; ab 2023 konstant 2,5 GW; 2010-2019: historische Werte aus Auswertung Baujahre der Bestandsanlagen 2019"},{"$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$4+5,FALSE))","v":1.411797},{"$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$4+5,FALSE))","v":1.8712979999999999},{"$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$4+5,FALSE))","v":2.4085290000000001},{"$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$4+5,FALSE))","v":2.9965709999999999},{"$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$4+5,FALSE))","v":4.6522969999999999},{"$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$4+5,FALSE))","v":3.7872080000000001},{"$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$4+5,FALSE))","v":4.4454030000000007},{"$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$4+5,FALSE))","v":5.5017449999999997},{"$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$4+5,FALSE))","v":2.4031500000000001},1.5,{"$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$173,3,FALSE)","v":"MFP Trend, danach konstant 1,6 GW"},{"$f":"VLOOKUP($C$11,$C$146:$AF$173,4,FALSE)","v":"bis 2026  MFP Trend Szenario, ab 2027 Fortschreibung"},{"$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$4+5,FALSE))","v":0.08},{"$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$4+5,FALSE))","v":0.48599999999999999},{"$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$4+5,FALSE))","v":2.2890000000000001},{"$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$4+5,FALSE))","v":0.86899999999999999},{"$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$4+5,FALSE))","v":1.254},{"$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$4+5,FALSE))","v":0.98699999999999999},{"$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$4+5,FALSE))","v":1.135},{"$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$4+5,FALSE))","v":0.219},{"$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$4+5,FALSE))","v":0.34200000000000003},{"$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$4+5,FALSE))","v":0.749},{"$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$4+5,FALSE))","v":1.1259999999999999},{"$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$4+5,FALSE))","v":0.9},{"$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$4+5,FALSE))","v":0.95799999999999996},{"$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$4+5,FALSE))","v":0.95799999999999996},{"$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$4+5,FALSE))","v":0.95799999999999996},{"$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$4+5,FALSE))","v":0.95799999999999996},{"$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$4+5,FALSE))","v":0.95799999999999996},{"$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$4+5,FALSE))","v":0.95799999999999996},{"$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$4+5,FALSE))","v":0.95799999999999996},{"$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$4+5,FALSE))","v":0.95799999999999996},{"$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$4+5,FALSE))","v":0.95799999999999996},{"$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$4+5,FALSE))","v":0.95799999999999996}]
[null,"PV",{"$f":"ControlPanel!E10","v":"Referenz"},{"$f":"VLOOKUP($C$12,$C$175:$AF$202,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$12,$C$175:$AF$202,3,FALSE)","v":"MFP Trend"},{"$f":"VLOOKUP($C$12,$C$175:$AF$202,4,FALSE)","v":"bis 2026 wie MFP Trend-Szenario, danach 3 GW konstant"},{"$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$4+5,FALSE))","v":7.44},{"$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$4+5,FALSE))","v":7.91},{"$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$4+5,FALSE))","v":8.1609999999999996},{"$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$4+5,FALSE))","v":2.633},{"$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$4+5,FALSE))","v":1.19},{"$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$4+5,FALSE))","v":1.3240000000000001},{"$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$4+5,FALSE))","v":1.4550000000000001},{"$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$4+5,FALSE))","v":1.6140000000000001},{"$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$4+5,FALSE))","v":2.8650000000000002},{"$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$4+5,FALSE))","v":3.8889999999999998},{"$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$4+5,FALSE))","v":4.8010000000000002},{"$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$4+5,FALSE))","v":5.4139999999999997},{"$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$4+5,FALSE))","v":6.335},{"$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$4+5,FALSE))","v":8.33},{"$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$4+5,FALSE))","v":8.1289999999999996},{"$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$4+5,FALSE))","v":7.766},{"$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$4+5,FALSE))","v":7.8319999999999999},{"$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$4+5,FALSE))","v":3},{"$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$4+5,FALSE))","v":3},{"$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$4+5,FALSE))","v":3},{"$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$4+5,FALSE))","v":3},{"$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$4+5,FALSE))","v":3},{"$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$4+5,FALSE))","v":3},{"$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$4+5,FALSE))","v":3},{"$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$4+5,FALSE))","v":3},{"$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$4+5,FALSE))","v":3}]
[null,"Wasser","Referenz","fh","0,01 GW/a","bis 2026: Mittelfristprognose (Trendszenario). Danach konstant",0.11411000000000038,9.2075899999999766E-2,5.082349999999991E-2,7.4043600000000209E-2,0,0.2908247849999997,2.1633774999999821E-2,5.4000000000000003E-3,1.4999999999999999E-2,1.7000000000000001E-2,1.2999999999999999E-2,1.4E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[]
[null,null,"kein Zubau","mh","0 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,null,null,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,{"$f":"X13","v":1.0999999999999999E-2},{"$f":"Y13","v":1.0999999999999999E-2},1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,null,null,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,{"$f":"X13","v":1.0999999999999999E-2},{"$f":"Y13","v":1.0999999999999999E-2},1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Gase","Referenz","fh","0,01GW/a","bis 2026: Mittelfristprognose (Trendszenario). Danach 0,01GW/a",1.5435999999999849E-2,1.2638999999999964E-2,7.8030000000000209E-3,8.2572000000000756E-3,0,4.5781999999999823E-2,4.0839999999999765E-3,1.6999999999999999E-3,6.0000000000000001E-3,2E-3,2E-3,1.9000000000000002E-3,1.9000000000000002E-3,1.9000000000000002E-3,1.9000000000000002E-3,1.9000000000000002E-3,1.9000000000000002E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,"kein Zubau","mh","0 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,{"$f":"X$39","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Biomasse","Referenz","fh","MFP Trend; 0,2 GW/a","MFP Trend bis 2026, danach 0,2 GW/a",{"$f":"418/(1000)","v":0.41799999999999998},{"$f":"865.86813/(1000)","v":0.86586812999999996},{"$f":"328.091840000001/(1000)","v":0.32809184000000102},{"$f":"676.855029999999/(1000)","v":0.67685502999999902},{"$f":"217.410000000001/(1000)","v":0.21741000000000099},{"$f":"234.616/(1000)","v":0.23461600000000002},{"$f":"224.972/(1000)","v":0.22497200000000001},{"$f":"306.787/(1000)","v":0.30678699999999998},{"$f":"427.511081000001/(1000)","v":0.42751108100000101},{"$f":"332.533659/(1000)","v":0.33253365899999998},0.17599999999999999,0.124,0.36699999999999999,0.36699999999999999,0.36699999999999999,0.36699999999999999,0.36699999999999999,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"kein Zubau","mh","0 GW/a",null,{"$f":"773.189/(1000)","v":0.77318900000000002},{"$f":"1265.73/(1000)","v":1.26573},{"$f":"295.369/(1000)","v":0.29536900000000005},{"$f":"264.841/(1000)","v":0.26484099999999999},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"niedrig","mh","0,1 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"mittel","mh","0,2 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"hoch","mh","0,3 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,"sehr hoch","mh","0,4 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,null,null,0.39400000000000002,0.39400000000000002,0.39400000000000002,0.39400000000000002,0.39400000000000002,{"$f":"X$65","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,null,null,0.34100000000000003,0.34100000000000003,0.34100000000000003,0.34100000000000003,0.34100000000000003,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[null,null,"EEG Korridor","fh","Wie EEG Korridor","Entsprechend den Zahlen im EEG (2021) Ausbaukorridor (Regierungsentwurf)",null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,"EEG 2021","dr","Bruttozubau entsprechend EEG 2021","ab 2030 konstant fortgeschrieben",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"200/(1000)","v":0.2},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.3,{"$f":"$AA$77","v":0.3},{"$f":"$AA$77","v":0.3},0.3,0.3,0.3]
[null,null,"KNDE 2045","fh","Zubau entsprechend KNDE 2045","5-Jares-Kapazitätsmengen aus KNDE 2045 werden erreicht.",null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.3,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Geothermie","Referenz","fh","0,01GW/a","bis 2026: Mittelfristprognose (Trendszenario). Danach 0,01GW/a",0,0,1.1799999999999998E-2,1.132E-2,3.7300000000000041E-3,0,4.9999999999999984E-3,2E-3,5.0000000000000001E-3,4.0000000000000001E-3,5.0000000000000001E-3,8.9999999999999993E-3,0.03,3.4000000000000002E-2,3.7999999999999999E-2,4.1000000000000002E-2,4.4999999999999998E-2,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,"kein Zubau","mh","0 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,null,null,0.04,4.2999999999999997E-2,4.4999999999999998E-2,4.8000000000000001E-2,0.05,{"$f":"X$91","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach wie Referenz",null,null,null,null,null,null,null,null,null,null,null,null,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Onshore","Referenz","fh","1,5 GW bis 2021, ab 2023 2,5 GW/a","Fortführung der aktuell geringen Ausbauzahlen bis 2021, danach Anstieg auf 2,5 GW in 2023; ab 2023 konstant 2,5 GW; 2010-2019: historische Werte aus Auswertung Baujahre der Bestandsanlagen 2019",{"$f":"1411.797/(1000)","v":1.411797},{"$f":"1871.298/(1000)","v":1.8712979999999999},{"$f":"2408.529/(1000)","v":2.4085290000000001},{"$f":"2996.571/(1000)","v":2.9965709999999999},{"$f":"4652.297/(1000)","v":4.6522969999999999},{"$f":"3787.208/(1000)","v":3.7872080000000001},{"$f":"4445.403/(1000)","v":4.4454030000000007},{"$f":"5501.745/(1000)","v":5.5017449999999997},{"$f":"2403.15/(1000)","v":2.4031500000000001},{"$f":"986/(1000)","v":0.98599999999999999},1.5,1.5,2,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
[null,null,"65% Szenario","as/pl/fh","Sonderausschreibungen; 90% Realisierung","bis 2024 wie MFP Trend-Szenario plus Sonderausschreibungen in 2020 (1,4 GW), 2021 (1,6 GW) mit 1 Jahr Verzug und 90% Realisierung; ab 2025 3,5 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,5.1160000000000005,3.9870000000000001,3.4289999999999998,3.5,{"$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,null,null,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,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]
[null,null,"mittel","mh","3,0 GW/a",null,null,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]
[null,null,"hoch","mh","4,5 GW/a",null,null,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]
[null,null,"sehr hoch","mh","6,0 GW/a",null,null,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]
[]
[]
[null,null,"MFP Trend","fh","MFP Trend","bis 2026 wie MFP Trend-Szenario, danach wie Sonderausschreibungen; EEG 2017 Realisierung 90%",null,null,null,null,null,null,null,null,null,null,null,null,3.109,3.6850000000000001,3.577,3.339,3.0619999999999998,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach wie Sonderausschreibungen; EEG 2017 Realisierung 90%",null,null,null,null,null,null,null,null,null,null,null,null,3.399,4.226,3.8580000000000001,3.2240000000000002,3.0640000000000001,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach wie Sonderausschreibungen; EEG 2017 Realisierung 90%",null,null,null,null,null,null,null,null,null,null,null,null,2.8519999999999999,3.306,3.0489999999999999,2.6829999999999998,2.403,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61,2.61]
[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,null,null,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,null,"EEG 2021","dr","Bruttozubau entsprechend EEG 2021","ab 2030 konstant fortgeschrieben",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1800/(1000)","v":1.8},{"$f":"4300/(1000)","v":4.3},{"$f":"2900/(1000)","v":2.9},{"$f":"3700/(1000)","v":3.7},{"$f":"3900/(1000)","v":3.9},{"$f":"4500/(1000)","v":4.5},{"$f":"4500/(1000)","v":4.5},{"$f":"5400/(1000)","v":5.4},{"$f":"$Z$133","v":5.4},{"$f":"$Z$133","v":5.4},5.4,5.4,5.4,5.4]
[null,null,"KNDE 2045","fh","Zubau entsprechend KNDE 2045","5-Jares-Kapazitätsmengen aus KNDE 2045 werden erreicht.",null,null,null,null,null,null,null,null,null,null,null,null,2.1,2.1,2.1,2.2000000000000002,5,5.5,5.6,6,6,6.1,5,4.8,4.8,3.3]
[null,null,"kein Zubau","tl","1,5 GW bis 2021, ab 0 GW/a","Fortführung der aktuell geringen Ausbauzahlen bis 2021, danach 0 GW/a",1.411797,1.8712979999999999,2.4085290000000001,2.9965709999999999,4.6522969999999999,3.7872080000000001,4.4454030000000007,5.5017449999999997,2.4031500000000001,0.98599999999999999,1.5,1.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Offshore","Referenz","fh","MFP Trend, danach konstant 1,6 GW","bis 2026  MFP Trend Szenario, ab 2027 Fortschreibung",{"$f":"45/(1000)","v":4.4999999999999998E-2},{"$f":"108/(1000)","v":0.108},{"$f":"80/(1000)","v":0.08},{"$f":"240/(1000)","v":0.24},{"$f":"486/(1000)","v":0.48599999999999999},{"$f":"2289/(1000)","v":2.2890000000000001},{"$f":"869/(1000)","v":0.86899999999999999},{"$f":"1254/(1000)","v":1.254},{"$f":"987/(1000)","v":0.98699999999999999},{"$f":"1135/(1000)","v":1.135},0.219,0,0.34200000000000003,0.749,1.1259999999999999,0.9,0.95799999999999996,{"$f":"W146","v":0.95799999999999996},{"$f":"X146","v":0.95799999999999996},0.95799999999999996,0.95799999999999996,0.95799999999999996,0.95799999999999996,0.95799999999999996,0.95799999999999996,0.95799999999999996]
[]
[]
[]
[null,null,"kein Zubau","mh","0 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"niedrig","cl","0,5 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,"mittel","cl","1,0 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"hoch","cl","1,5 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,"sehr hoch","cl","2 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,"EEG-Zubau Korridor","mh","EEG-Korridor","Erwartete Anlagen und EEG-Zubau Korridor",null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.7,0.7,0.7,0.95,0.95,0.95,2.9,3.5,1,1,1,1,1]
[null,null,"MFP Trend","fh","MFP Trend","bis 2026 wie MFP Trend-Szenario, danach wie Erwartete Anlagen und EEG-Zubau Korridor",null,null,null,null,null,null,null,null,null,null,null,null,0.34200000000000003,0.749,1.1259999999999999,0.9,0.95799999999999996,{"$f":"X$156","v":0.95},0.95,2.9,3.5,1,1,1,1,1]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach wie Erwartete Anlagen und EEG-Zubau Korridor",null,null,null,null,null,null,null,null,null,null,null,null,0.58899999999999997,0.72799999999999998,0.9,0.9,0.95799999999999996,{"$f":"X156","v":0.95},0.95,2.9,3.5,1,1,1,1,1]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach wie Erwartete Anlagen und EEG-Zubau Korridor",null,null,null,null,null,null,null,null,null,null,null,null,0.14399999999999999,0.44500000000000001,1.1779999999999999,0.45,1.694,{"$f":"X156","v":0.95},0.95,2.9,3.5,1,1,1,1,1]
[]
[null,null,"EEG 2021","dr","Bruttozubau entsprechend EEG 2021","ab 2030 konstant fortgeschrieben",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"500/(1000)","v":0.5},{"$f":"700/(1000)","v":0.7},{"$f":"700/(1000)","v":0.7},{"$f":"700/(1000)","v":0.7},{"$f":"950/(1000)","v":0.95},{"$f":"950/(1000)","v":0.95},{"$f":"950/(1000)","v":0.95},{"$f":"2900/(1000)","v":2.9},3.5,{"$f":"$AA$161","v":3.5},{"$f":"$AA$161","v":3.5},3.5,3.5,3.5]
[null,null,"KNDE 2045","fh","Zubau entsprechend KNDE 2045","5-Jares-Kapazitätsmengen aus KNDE 2045 werden erreicht.",null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.6,0.8,0.8,1.5,2.5,3,3.5,4,3.6,3.4,3.7,3.6,1.5]
[null,null,"kein Zubau","tl","MFP Trend, ab 2022 0 GW/a","bis 2021 MFP Trend Szenario, danach kein Zubau",4.4999999999999998E-2,0.108,0.08,0.24,0.48599999999999999,2.2890000000000001,0.86899999999999999,1.254,0.98699999999999999,1.135,0.219,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"PV","Referenz","fh","MFP Trend","bis 2026 wie MFP Trend-Szenario, danach 3 GW konstant",{"$f":"7440/(1000)","v":7.44},{"$f":"7910/(1000)","v":7.91},{"$f":"8161/(1000)","v":8.1609999999999996},{"$f":"2633/(1000)","v":2.633},{"$f":"1190/(1000)","v":1.19},{"$f":"1324/(1000)","v":1.3240000000000001},{"$f":"1455/(1000)","v":1.4550000000000001},{"$f":"1614/(1000)","v":1.6140000000000001},{"$f":"2865/(1000)","v":2.8650000000000002},{"$f":"3889/(1000)","v":3.8889999999999998},4.8010000000000002,5.4139999999999997,6.335,8.33,8.1289999999999996,7.766,7.8319999999999999,3,3,3,3,3,3,3,3,3]
[]
[null,null,"65% Szenario","fh/pl","Sonderausschreibungen, 90% Realisierung","bis 2025 wie MFP Trend-Szenario plus Sonderausschreibungen in 2021 (1,6 GW) mit 1 Jahr Verzug und 90% Realisierung; Zusätzliche 2 GW in 2023 und 2024; ab 2025 6 GW/a",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S175+0.9*1.6","v":7.7750000000000004},{"$f":"T175+2","v":10.33},{"$f":"U175+2","v":10.129},6,{"$f":"V177","v":6},{"$f":"W177","v":6},6,6,6,6,6,6,6,6]
[]
[null,null,"kein Zubau","mh","0 GW/a",null,null,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]
[null,null,"niedrig","mh","1,5 GW/a",null,null,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]
[null,null,"mittel","mh","3,0 GW/a",null,null,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]
[null,null,"hoch","mh","4,5 GW/a",null,null,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]
[null,null,"sehr hoch","mh","6,0 GW/a",null,null,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]
[]
[]
[null,null,"MFP Trend","fh","MFP Trend","bis 2026 wie MFP Trend-Szenario, danach wie Sonderausschreibungen; EEG-Korridor",null,null,null,null,null,null,null,null,null,null,null,null,6.335,8.33,8.1289999999999996,7.766,7.8319999999999999,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach wie Sonderausschreibungen; EEG-Korridor",null,null,null,null,null,null,null,null,null,null,null,null,7.25,10.108000000000001,9.032,8.7899999999999991,8.5060000000000002,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach wie Sonderausschreibungen; EEG-Korridor",null,null,null,null,null,null,null,null,null,null,null,null,5.5110000000000001,6.7350000000000003,7.3040000000000003,6.9489999999999998,7.0519999999999996,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
[null,null,"EEG Korridor","fh","Wie EEG Ausbaukorridor","Entsprechend den Zielen im EEG Ausbaukorridor",null,null,null,null,null,null,null,null,null,null,null,null,4.8,4.8,4.8,4.8,5.3,5.4,5.5,5.6,5.6,5.6,5.6,5.6,5.6,5.6]
[]
[null,null,"EEG 2021","dr","Bruttozubau entsprechend EEG 2021","ab 2030 konstant fortgeschrieben",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4800/(1000)","v":4.8},{"$f":"4750/(1000)","v":4.75},{"$f":"4750/(1000)","v":4.75},{"$f":"4750/(1000)","v":4.75},{"$f":"5250/(1000)","v":5.25},{"$f":"5350/(1000)","v":5.35},{"$f":"5450/(1000)","v":5.45},{"$f":"5550/(1000)","v":5.55},{"$f":"$Z$192","v":5.55},{"$f":"$Z$192","v":5.55},5.55,5.55,5.55,5.55]
[null,null,"KNDE 2045","fh","Zubau entsprechend KNDE 2045","5-Jares-Kapazitätsmengen aus KNDE 2045 werden erreicht.",null,null,null,null,null,null,null,null,null,null,null,null,6.5,8.5,9,9,10,11,12,13,14,17.600000000000001,17.600000000000001,17.3,16.5,14.7]

{"sheet":"D-Standardauslastung","index":17,"n_rows":175,"n_cols":32,"rows_kept":175,"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$37,4,FALSE)","v":"bis 2026 wie MFP Referenzszenario, danach konstant"},{"$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$4+5,FALSE))","v":3956},{"$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$4+5,FALSE))","v":3956},{"$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$4+5,FALSE))","v":3956},{"$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$4+5,FALSE))","v":3956},{"$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$4+5,FALSE))","v":3956},{"$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$4+5,FALSE))","v":3950},{"$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$4+5,FALSE))","v":3764},{"$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$4+5,FALSE))","v":3767},{"$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$4+5,FALSE))","v":3769},{"$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$4+5,FALSE))","v":3772},{"$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$4+5,FALSE))","v":3774},{"$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$4+5,FALSE))","v":3774},{"$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$4+5,FALSE))","v":3774},{"$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$4+5,FALSE))","v":3774},{"$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$4+5,FALSE))","v":3774},{"$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$4+5,FALSE))","v":3774},{"$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$4+5,FALSE))","v":3774},{"$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$4+5,FALSE))","v":3774},{"$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$4+5,FALSE))","v":3774},{"$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$4+5,FALSE))","v":3774}]
[null,"Gase",{"$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$63,4,FALSE)","v":"bis 2026 wie MFP Referenzszenario, danach konstant"},{"$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$4+5,FALSE))","v":4128.712871287129},{"$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$4+5,FALSE))","v":3840},{"$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$4+5,FALSE))","v":3692.0821114369501},{"$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$4+5,FALSE))","v":3679.0123456790125},{"$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$4+5,FALSE))","v":4430.7692307692314},{"$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$4+5,FALSE))","v":4502.4154589371974},{"$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$4+5,FALSE))","v":4502.4154589371974},{"$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$4+5,FALSE))","v":4502.4154589371974},{"$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$4+5,FALSE))","v":4502.4154589371974},{"$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$4+5,FALSE))","v":4502.4154589371974},{"$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$4+5,FALSE))","v":4502.4154589371974},{"$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$4+5,FALSE))","v":4502.4154589371974},{"$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$4+5,FALSE))","v":4502.4154589371974},{"$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$4+5,FALSE))","v":4502.4154589371974},{"$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$4+5,FALSE))","v":4502.4154589371974}]
[null,"Biomasse",{"$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$89,4,FALSE)","v":"bis 2026 MFP Trend, danach 4000 VLH"},{"$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$4+5,FALSE))","v":5605},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4457},{"$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$4+5,FALSE))","v":4224},{"$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$4+5,FALSE))","v":4009},{"$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$4+5,FALSE))","v":3804},{"$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$4+5,FALSE))","v":3606},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000},{"$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$4+5,FALSE))","v":4000}]
[null,"Geothermie",{"$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$115,4,FALSE)","v":"bis 2026 wie MFP Referenzszenario, danach konstant"},{"$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$4+5,FALSE))","v":6406},{"$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$4+5,FALSE))","v":5797},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532},{"$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$4+5,FALSE))","v":4532}]
[null,"Wind Onshore",{"$f":"ControlPanel!E34","v":"Referenz"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,3,FALSE)","v":"Anstieg auf 2600h in 2035"},{"$f":"VLOOKUP($C$10,$C$117:$AF$141,4,FALSE)","v":"bis 2026 wie MFP hoch, danach degressiver Anstieg auf 2600h in 2035"},{"$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$4+5,FALSE))","v":2258.3528764765942},{"$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$4+5,FALSE))","v":2316.6989503493969},{"$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$4+5,FALSE))","v":2375.0450242222141},{"$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$4+5,FALSE))","v":2433.3910980950168},{"$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$4+5,FALSE))","v":2491.737171967834},{"$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$4+5,FALSE))","v":2491.737171967834},{"$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$4+5,FALSE))","v":2491.737171967834},{"$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$4+5,FALSE))","v":2187},{"$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$4+5,FALSE))","v":2232},{"$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$4+5,FALSE))","v":2274},{"$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$4+5,FALSE))","v":2307},{"$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$4+5,FALSE))","v":2343},{"$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$4+5,FALSE))","v":2394.4},{"$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$4+5,FALSE))","v":2428.666666666667},{"$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$4+5,FALSE))","v":2453.1428571428573},{"$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$4+5,FALSE))","v":2471.5},{"$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$4+5,FALSE))","v":2485.7777777777778},{"$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$4+5,FALSE))","v":2497.1999999999998},{"$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$4+5,FALSE))","v":2506.5454545454545},{"$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$4+5,FALSE))","v":2514.3333333333335},{"$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$167,2,FALSE)","v":"as/pl/fh"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,3,FALSE)","v":"Anstieg auf 4700 h in 2035"},{"$f":"VLOOKUP($C$11,$C$143:$AF$167,4,FALSE)","v":"bis 2026 wie MFP hoch, danach degressiver Anstieg auf 4700h in 2035"},{"$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$4+5,FALSE))","v":3462},{"$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$4+5,FALSE))","v":3562},{"$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$4+5,FALSE))","v":3662},{"$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$4+5,FALSE))","v":3762},{"$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$4+5,FALSE))","v":3862},{"$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$4+5,FALSE))","v":3962},{"$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$4+5,FALSE))","v":4259},{"$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$4+5,FALSE))","v":4252},{"$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$4+5,FALSE))","v":4258},{"$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$4+5,FALSE))","v":4276},{"$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$4+5,FALSE))","v":4292},{"$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$4+5,FALSE))","v":4394},{"$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$4+5,FALSE))","v":4455.2},{"$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$4+5,FALSE))","v":4496},{"$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$4+5,FALSE))","v":4525.1428571428569},{"$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$4+5,FALSE))","v":4547},{"$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$4+5,FALSE))","v":4564},{"$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$4+5,FALSE))","v":4577.6000000000004},{"$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$4+5,FALSE))","v":4588.727272727273},{"$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$4+5,FALSE))","v":4598},{"$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$193,4,FALSE)","v":"bis 2026 wie MFP Referenzszenario, danach lineare Anpassung auf 950h in 2035"},{"$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$4+5,FALSE))","v":960},{"$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$4+5,FALSE))","v":960},{"$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$4+5,FALSE))","v":960},{"$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$4+5,FALSE))","v":965},{"$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$4+5,FALSE))","v":965},{"$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$4+5,FALSE))","v":965},{"$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$4+5,FALSE))","v":965},{"$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$4+5,FALSE))","v":886.06344148903997},{"$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$4+5,FALSE))","v":885.98771711691347},{"$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$4+5,FALSE))","v":900.97551335716719},{"$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$4+5,FALSE))","v":914.5359764530657},{"$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$4+5,FALSE))","v":913.49014666246626},{"$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$4+5,FALSE))","v":918.82450356939012},{"$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$4+5,FALSE))","v":924.15886047631398},{"$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$4+5,FALSE))","v":929.49321738323783},{"$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$4+5,FALSE))","v":934.82757429016169},{"$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$4+5,FALSE))","v":940.16193119708555},{"$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$4+5,FALSE))","v":945.49628810400941},{"$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$4+5,FALSE))","v":950.83064501093327},{"$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$4+5,FALSE))","v":956.16500191785713},{"$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$4+5,FALSE))","v":950}]
[null,"Wasser","Referenz","fh","MFP Trend","bis 2026 wie MFP Referenzszenario, danach konstant",null,null,null,null,null,{"$f":"M13","v":3956},3956,3956,3956,{"$f":"Q13","v":3956},3956,3950,3764,3767,3769,3772,3774,{"$f":"W13","v":3774},3774,3774,3774,3774,3774,3774,3774,3774]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,null,null,4012,4015,4018,4021,4023,{"$f":"W15","v":4023},4023,4023,4023,4023,4023,4023,4023,4023]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,null,null,3518,3524,3530,3535,3541,{"$f":"W16","v":3541},3541,3541,3541,3541,3541,3541,3541,3541]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Gase","Referenz","fh","MFP Trend","bis 2026 wie MFP Referenzszenario, danach konstant",null,null,null,null,null,2901,2901,3944,3767,3685,3372.3653395784545,4128.712871287129,3840,3692.0821114369501,3679.0123456790125,4430.7692307692314,4502.4154589371974,{"$f":"W39","v":4502.4154589371974},4502.4154589371974,4502.4154589371974,4502.4154589371974,4502.4154589371974,4502.4154589371974,4502.4154589371974,4502.4154589371974,4502.4154589371974]
[]
[null,null,"MFP hoch","as","MFP hoch","bis 2026 wie MFP oberes Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,null,null,3893.1297709923665,3795.5801104972379,3814.2857142857147,4508.5324232081912,4491.7355371900831,{"$f":"W41","v":4491.7355371900831},4491.7355371900831,4491.7355371900831,4491.7355371900831,4491.7355371900831,4491.7355371900831,4491.7355371900831,4491.7355371900831,4491.7355371900831]
[null,null,"MFP niedrig","as","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach  konstant",null,null,null,null,null,null,null,null,null,null,null,null,3778.7114845938372,3606.9182389937109,3540.2684563758389,4355.2631578947376,4570.5882352941171,{"$f":"W42","v":4570.5882352941171},4570.5882352941171,4570.5882352941171,4570.5882352941171,4570.5882352941171,4570.5882352941171,4570.5882352941171,4570.5882352941171,4570.5882352941171]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Biomasse","Referenz","fh","MFP Trend","bis 2026 MFP Trend, danach 4000 VLH",null,null,null,null,null,{"$f":"'D-Bestand Strommenge'!$K$18","v":5605},4000,4000,4000,4000,4000,4000,4457,4224,4009,3804,3606,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,null,null,4734,4486,4256,4038,3827,{"$f":"W67","v":3827},3827,3827,3827,3827,3827,3827,3827,3827]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,null,null,4180,3963,3762,3571,3386,{"$f":"W68","v":3386},3386,3386,3386,3386,3386,3386,3386,3386]
[null,null,"KNDE 2045","cl","so berechnet, dass Strommengen aus KNDE getroffen werden","Um KNDE Strommengen zu treffen muss auch für die Jahre 2015-2021 dieselbe hohe Volllaststundenzahl gelten, wie danach",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R65","v":4000},{"$f":"S69","v":4000},{"$f":"T69","v":4000},4000,5700,5700,5700,5700,5700,3500,3500,3500,3500,3500]
[null,null,"EEG 2021","dr","im Mittel ca. 4290 hr","Biomethan 15% (§ 39j)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"600/750*S65+150/750*8760*0.15","v":3828.4000000000005},{"$f":"600/750*T65+150/750*8760*0.15","v":3642.0000000000005},3470.0000000000005,3306.0000000000005,3147.6000000000004,3462.8,3462.8,3462.8,3462.8,3462.8,3462.8,3462.8,3462.8,3462.8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Geothermie","Referenz","fh","MFP Trend","bis 2026 wie MFP Referenzszenario, danach konstant",null,null,null,null,null,4341,4341,6304,6304,6406,5457,5797,4532,4532,4532,4532,4532,{"$f":"W91","v":4532},4532,4532,4532,4532,4532,4532,4532,4532]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,null,null,5114,5114,5114,5114,5114,{"$f":"W93","v":5114},5114,5114,5114,5114,5114,5114,5114,5114]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach linearer konstant",null,null,null,null,null,null,null,null,null,null,null,null,3951,3951,3951,3951,3951,{"$f":"W94","v":3951},3951,3951,3951,3951,3951,3951,3951,3951]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Onshore","Referenz","fh","Anstieg auf 2600h in 2035","bis 2026 wie MFP hoch, danach degressiver Anstieg auf 2600h in 2035",null,null,null,null,null,2258.3528764765942,2316.6989503493969,2375.0450242222141,2433.3910980950168,2491.737171967834,2491.737171967834,2491.737171967834,2187,2232,2274,2307,2343,{"$f":"W117+(($AF$117-W117)/(Y4-$T$4))","v":2394.4},2428.666666666667,2453.1428571428573,2471.5,2485.7777777777778,{"$f":"AB117+(($AF$117-AB117)/(AD4-$T$4))","v":2497.1999999999998},2506.5454545454545,{"$f":"AD117+(($AF$117-AD117)/(AF4-$T$4))","v":2514.3333333333335},2600]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach linearer Anstieg auf 2600h in 2035",null,null,null,null,null,null,null,null,null,null,null,null,2187,2232,2274,2307,2343,{"$f":"W119+($AF119-$T119)/($AF$4-$T$4)","v":2373.6666666666665},2404.333333333333,2434.9999999999995,2465.6666666666661,2496.3333333333326,2526.9999999999991,2557.6666666666656,2588.3333333333321,{"$f":"AF117","v":2600}]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach linearer Anstieg auf 2600h in 2035",null,null,null,null,null,null,null,null,null,null,null,null,1580,1608,1634,1656,1681,{"$f":"W120+($AF120-$T120)/($AF$4-$T$4)","v":1763.6666666666667},1846.3333333333335,1929.0000000000002,2011.666666666667,2094.3333333333335,2177,2259.6666666666665,2342.333333333333,{"$f":"AF117","v":2600}]
[null,null,"MFP Trend","fh","MFP Trend","bis 2026 wie MFP Referenzszenario, danach linearer Anstieg auf 2600h in 2035",null,null,null,null,null,null,null,null,null,null,null,null,1892,1926,1960,1989,2021,2077.1666666666665,2133.333333333333,2189.4999999999995,2245.6666666666661,2301.8333333333326,2357.9999999999991,2414.1666666666656,{"$f":"AD121+($AF121-$T121)/($AF$4-$T$4)","v":2470.3333333333321},2600]
[null,null,"KNDE 2045","cl","so berechnet, dass Strommengen aus KNDE getroffen werden",null,null,null,null,null,null,null,null,null,null,null,null,null,1750,{"$f":"S122","v":1750},{"$f":"T122","v":1750},1750,1930,1930,1930,1930,1930,2040,2040,2040,2040,2040]
[]
[null,null,"EEG 2021","fh","EEG 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Offshore","Referenz","as/pl/fh","Anstieg auf 4700 h in 2035","bis 2026 wie MFP hoch, danach degressiver Anstieg auf 4700h in 2035",null,null,null,null,null,{"$f":"'D-Bestand Strommenge'!$K$21","v":3462},{"$f":"L143+100","v":3562},{"$f":"M143+100","v":3662},3762,3862,3962,4259,4252,4258,4276,4292,{"$f":"V143+(($AF$143-V143)/(X4-$T$4))","v":4394},4455.2,4496,4525.1428571428569,4547,4564,4577.6000000000004,4588.727272727273,{"$f":"AD143+(($AF$143-AD143)/(AF4-$T$4))","v":4598},4700]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach linearer Anstieg auf 4700h in 2035",null,null,null,null,null,null,null,null,null,null,null,null,4252,4258,4276,4292,4394,{"$f":"W145+($AF145-$T145)/($AF$4-$T$4)","v":4430.833333333333},4467.6666666666661,4504.4999999999991,4541.3333333333321,4578.1666666666652,4614.9999999999982,4651.8333333333312,{"$f":"AD145+($AF145-$T145)/($AF$4-$T$4)","v":4688.6666666666642},4700]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach linearer Anstieg auf 4000h in 2035",null,null,null,null,null,null,null,null,null,null,null,null,3261,3267,3277,3289,3302,{"$f":"W146+($AF146-$T146)/($AF$4-$T$4)","v":3363.0833333333335},3424.166666666667,3485.2500000000005,3546.3333333333339,3607.4166666666674,3668.5000000000009,3729.5833333333344,{"$f":"AD146+($AF146-$T146)/($AF$4-$T$4)","v":3790.6666666666679},4000]
[null,null,"MFP Trend","fh","MFP Trend","bis 2026 wie MFP Trendszenario, danach linearer Anstieg auf 4300h in 2035",null,null,null,null,null,null,null,null,null,null,null,null,3818,3826,3841,3854,3869,{"$f":"W147+($AF147-$T147)/($AF$4-$T$4)","v":3908.5},3948,3987.5,4027,4066.5,4106,4145.5,{"$f":"AD147+($AF147-$T147)/($AF$4-$T$4)","v":4185},4300]
[null,null,"KNDE 2045","cl","so berechnet, dass Strommengen aus KNDE getroffen werden",null,null,null,null,null,null,null,null,null,null,null,null,null,3800,{"$f":"S148","v":3800},{"$f":"T148","v":3800},3800,4000,4100,4150,4150,4150,3350,3350,3350,3350,3350]
[]
[null,null,"EEG 2021","fh","so berechnet, dass Strommengen aus EEG 2021 getroffen werden",null,null,null,null,null,null,null,null,null,null,null,null,null,4500,4600,4700,4700,4700,4700,4700,4700,4700,4700,4700,4700,4700,4700]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"PV","Referenz","fh","Anstieg auf 950h in 2035","bis 2026 wie MFP Referenzszenario, danach lineare Anpassung auf 950h in 2035",null,null,null,null,null,{"$f":"'D-Bestand Strommenge'!$K$22","v":960},{"$f":"L169","v":960},{"$f":"M169","v":960},965,965,965,965,886.06344148903997,885.98771711691347,900.97551335716719,914.5359764530657,913.49014666246626,{"$f":"W169+($AF169-$T169)/($AF$4-$T$4)","v":918.82450356939012},924.15886047631398,929.49321738323783,934.82757429016169,940.16193119708555,945.49628810400941,950.83064501093327,{"$f":"AD169+($AF169-$T169)/($AF$4-$T$4)","v":956.16500191785713},950]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach lineare Anpassung auf 1050h in 2035",null,null,null,null,null,null,null,null,null,null,null,null,982.00164167450794,981.51591788158282,999.04216258403244,1013.4812673087977,1011.7234897034948,{"$f":"W171+($AF171-$T171)/($AF$4-$T$4)","v":1017.4304965466962},1023.1375033898976,1028.8445102330991,1034.5515170763006,1040.2585239195021,1045.9655307627036,1051.6725376059051,{"$f":"AD171+($AF171-$T171)/($AF$4-$T$4)","v":1057.3795444491066},1050]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach lineare Anpassung auf 850h in 2035",null,null,null,null,null,null,null,null,null,null,null,null,830.78110402534628,830.97731738491768,840.73879202423939,857.46162566806424,856.71433927901876,{"$f":"W172+($AF172-$T172)/($AF$4-$T$4)","v":858.29956283027559},859.88478638153242,861.47000993278925,863.05523348404608,864.64045703530292,866.22568058655975,867.81090413781658,{"$f":"AD172+($AF172-$T172)/($AF$4-$T$4)","v":869.39612768907341},850]
[null,null,"KNDE 2045","cl","so berechnet, dass Strommengen aus KNDE getroffen werden",null,null,null,null,null,null,null,null,null,null,null,null,null,1010,{"$f":"S173","v":1010},{"$f":"T173","v":1010},1010,950,950,950,950,950,940,940,940,940,940]
[]
[null,null,"EEG 2021","fh","so berechnet, dass Strommengen aus EEG 2021 getroffen werden",null,null,null,null,null,null,null,null,null,null,null,null,null,915,{"$f":"S175+($AF175-$S175)/($AF$4-$S$4)","v":910},905,900,895,890,885,880,875,870,865,860,{"$f":"AD175+($AF175-$S175)/($AF$4-$S$4)","v":855},850]

{"sheet":"D-Dargebotsfaktor","index":18,"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$4+5,FALSE)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Gase",{"$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$4+5,FALSE)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Biomasse",{"$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$4+5,FALSE)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Geothermie",{"$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$4+5,FALSE)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Wind Onshore",{"$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$4+5,FALSE)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Wind Offshore",{"$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$4+5,FALSE)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"PV",{"$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},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Wasser","Referenz","mh","100%",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[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":19,"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$25,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"100%"},{"$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$4+5,FALSE))","v":1.6512027491408934},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1}]
[null,"Referenz","fh","100%",null,null,null,null,{"$f":"35/51.15","v":0.68426197458455529},0.9,0.9,0.9,0.9,0.9,0.9,0.9,{"$f":"67.27/40.74","v":1.6512027491408934},1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"90%","fh","90%",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":20,"n_rows":173,"n_cols":32,"rows_kept":173,"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$37,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$6,$C$13:$AF$37,4,FALSE)","v":"Werte bis 2026: MFP Referenzszenario, danach konstant 100%"},{"$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$63,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$7,$C$39:$AF$63,4,FALSE)","v":"Werte bis 2026: MFP Referenzszenario, danach konstant 100%"},{"$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$89,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$8,$C$65:$AF$89,4,FALSE)","v":"Werte bis 2026: MFP Referenzszenario, danach konstant 100%"},{"$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$115,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,3,FALSE)","v":"100%"},{"$f":"VLOOKUP($C$9,$C$91:$AF$115,4,FALSE)","v":"Werte bis 2026: MFP Referenzszenario, danach konstant 100%"},{"$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$141,4,FALSE)","v":"Werte bis 2026: MFP Referenzszenario, danach lineare Absenkung auf 60%"},{"$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$4+5,FALSE))","v":0.86899999999999999},{"$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$4+5,FALSE))","v":0.904522613065326},{"$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$4+5,FALSE))","v":0.88693467336683396},{"$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$4+5,FALSE))","v":0.88567839195979903},{"$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$4+5,FALSE))","v":0.83040201005025105},{"$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$4+5,FALSE))","v":0.845477386934673},{"$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$4+5,FALSE))","v":0.82205257054503256},{"$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$4+5,FALSE))","v":0.79862775415539211},{"$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$4+5,FALSE))","v":0.77520293776575167},{"$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$4+5,FALSE))","v":0.75177812137611122},{"$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$4+5,FALSE))","v":0.72835330498647077},{"$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$4+5,FALSE))","v":0.70492848859683033},{"$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$4+5,FALSE))","v":0.68150367220718988},{"$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$4+5,FALSE))","v":0.65807885581754944},{"$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$167,4,FALSE)","v":"Werte bis 2026: MFP Referenzszenario, danach lineare Absenkung auf 70%"},{"$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$4+5,FALSE))","v":0.88800000000000001},{"$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$4+5,FALSE))","v":0.94269005847953202},{"$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$4+5,FALSE))","v":0.92514619883040905},{"$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$4+5,FALSE))","v":0.92280701754385897},{"$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$4+5,FALSE))","v":0.88304093567251396},{"$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$4+5,FALSE))","v":0.88888888888888795},{"$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$4+5,FALSE))","v":0.87022042285200085},{"$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$4+5,FALSE))","v":0.85155195681511375},{"$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$4+5,FALSE))","v":0.83288349077822665},{"$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$4+5,FALSE))","v":0.81421502474133955},{"$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$4+5,FALSE))","v":0.79554655870445246},{"$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$4+5,FALSE))","v":0.77687809266756536},{"$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$4+5,FALSE))","v":0.75820962663067826},{"$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$4+5,FALSE))","v":0.73954116059379116},{"$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$193,4,FALSE)","v":"Werte bis 2026: MFP Referenzszenario, danach lineare Absenkung auf 60%"},{"$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$4+5,FALSE))","v":0.91500000000000004},{"$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$4+5,FALSE))","v":0.91239048811013801},{"$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$4+5,FALSE))","v":0.88760951188986204},{"$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$4+5,FALSE))","v":0.858322903629537},{"$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$4+5,FALSE))","v":0.81551939924906103},{"$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$4+5,FALSE))","v":0.78172715894868505},{"$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$4+5,FALSE))","v":0.75769712140175138},{"$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$4+5,FALSE))","v":0.73366708385481771},{"$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$4+5,FALSE))","v":0.70963704630788405},{"$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$4+5,FALSE))","v":0.68560700876095038},{"$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$4+5,FALSE))","v":0.66157697121401671},{"$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$4+5,FALSE))","v":0.63754693366708304},{"$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$4+5,FALSE))","v":0.61351689612014937},{"$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$4+5,FALSE))","v":0.5894868585732157},{"$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$4+5,FALSE))","v":0.6}]
[null,"Wasser","Referenz","fh","100%","Werte bis 2026: MFP Referenzszenario, danach konstant 100%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Gase","Referenz","fh","100%","Werte bis 2026: MFP Referenzszenario, danach konstant 100%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Biomasse","Referenz","fh","100%","Werte bis 2026: MFP Referenzszenario, danach konstant 100%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Geothermie","Referenz","fh","100%","Werte bis 2026: MFP Referenzszenario, danach konstant 100%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Onshore","Referenz","fh","eigene Berechnung","Werte bis 2026: MFP Referenzszenario, danach lineare Absenkung auf 60%",0.82750000000000001,0.82,0.90500000000000003,0.88900000000000001,0.85099999999999998,0.84899999999999998,0.88,0.873,0.82699999999999996,0.78400000000000003,0.89200000000000002,0.86899999999999999,0.904522613065326,0.88693467336683396,0.88567839195979903,0.83040201005025105,0.845477386934673,{"$f":"W117-($S117-$AF117)/($AF$4-$S$4)","v":0.82205257054503256},0.79862775415539211,0.77520293776575167,0.75177812137611122,0.72835330498647077,0.70492848859683033,0.68150367220718988,0.65807885581754944,0.6]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach lineare Absenkung auf 60%",null,null,null,null,null,null,null,null,null,null,null,null,0.87562814070351702,0.85678391959799005,0.86432160804020097,0.81155778894472297,0.83919597989949701,{"$f":"W119-($S119-$AF119)/($AF$4-$S$4)","v":0.8179938152299957},0.79679165056049439,0.77558948589099308,0.75438732122149177,0.73318515655199046,0.71198299188248915,0.69078082721298784,0.66957866254348652,{"$f":"AF117","v":0.6}]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach lineare Absenkung auf 60%",null,null,null,null,null,null,null,null,null,null,null,null,0.95477386934673303,0.94221105527638105,0.94597989949748695,0.91582914572864305,0.90954773869346695,{"$f":"W120-($S120-$AF120)/($AF$4-$S$4)","v":0.88225744105141057},0.8549671434093542,0.82767684576729783,0.80038654812524146,0.77309625048318509,0.74580595284112872,0.71851565519907235,0.69122535755701597,{"$f":"AF117","v":0.6}]
[null,null,"KNDE 2045","dr","Klimaneutrales Deutschland 2045 (2021)",null,null,null,null,null,null,null,null,null,null,null,null,null,0.92732507047286994,0.92612210590721766,0.91913720380071784,0.91462537833980806,0.88790896517525519,0.89255482304109834,0.87994123726052553,0.86251283088860997,0.87023256845170549,0.86348245652020994,0.85724397302492561,0.85504982512959427,0.8456298898613045,0.85253131911032998]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Wind Offshore","Referenz","fh","eigene Berechnung","Werte bis 2026: MFP Referenzszenario, danach lineare Absenkung auf 70%",0.82750000000000001,0.82,1.02,0.997,0.91800000000000004,0.94099999999999995,0.98,0.92100000000000004,0.90600000000000003,0.91300000000000003,0.92200000000000004,0.88800000000000001,0.94269005847953202,0.92514619883040905,0.92280701754385897,0.88304093567251396,0.88888888888888795,{"$f":"W143-($S143-$AF143)/($AF$4-$S$4)","v":0.87022042285200085},0.85155195681511375,0.83288349077822665,0.81421502474133955,0.79554655870445246,0.77687809266756536,0.75820962663067826,0.73954116059379116,0.7]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach lineare Absenkung auf 70%",null,null,null,null,null,null,null,null,null,null,null,null,0.90760233918128597,0.89356725146198801,0.89239766081871297,0.85263157894736796,0.869005847953216,{"$f":"W145-($S145-$AF145)/($AF$4-$S$4)","v":0.85303643724696321},0.83706702654071041,0.82109761583445762,0.80512820512820482,0.78915879442195203,0.77318938371569923,0.75721997300944643,0.74125056230319364,{"$f":"AF143","v":0.7}]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach lineare Absenkung auf 70%",null,null,null,null,null,null,null,null,null,null,null,null,0.97309941520467802,0.96491228070175405,0.96374269005847901,0.94853801169590601,0.94619883040935604,{"$f":"W146-($S146-$AF146)/($AF$4-$S$4)","v":0.9251911830859193},0.90418353576248256,0.88317588843904582,0.86216824111560908,0.84116059379217234,0.8201529464687356,0.79914529914529886,0.77813765182186212,{"$f":"AF143","v":0.7}]
[null,null,"KNDE 2045","dr","Klimaneutrales Deutschland 2045 (2021)",null,null,null,null,null,null,null,null,null,null,null,null,null,0.95208129119236395,0.95139136511065636,0.94558261332358073,0.944266989827375,0.92717126109571668,0.92954388951205247,0.92064640956398947,0.90500466050575312,0.90550470528533877,0.89812512109978382,0.89141339687671772,0.88756757133978514,0.87639827932080994,0.8797541958834677]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"PV","Referenz","fh","eigene Berechnung","Werte bis 2026: MFP Referenzszenario, danach lineare Absenkung auf 60%",1.2,1.2,1.046,0.98099999999999998,1.0109999999999999,0.84899999999999998,0.98,0.997,0.95,0.98899999999999999,0.95299999999999996,0.91500000000000004,0.91239048811013801,0.88760951188986204,0.858322903629537,0.81551939924906103,0.78172715894868505,{"$f":"W169-($S169-$AF169)/($AF$4-$S$4)","v":0.75769712140175138},0.73366708385481771,0.70963704630788405,0.68560700876095038,0.66157697121401671,0.63754693366708304,0.61351689612014937,0.5894868585732157,0.6]
[]
[null,null,"MFP hoch","fh","MFP hoch","bis 2026 wie MFP oberes Szenario, danach lineare Absenkung auf 60%",null,null,null,null,null,null,null,null,null,null,null,null,0.87409261576971198,0.85043804755944896,0.822277847309136,0.795244055068836,0.77496871088861097,{"$f":"W171-($S171-$AF171)/($AF$4-$S$4)","v":0.75388466352171002},0.73280061615480907,0.71171656878790812,0.69063252142100717,0.66954847405410622,0.64846442668720528,0.62738037932030433,0.60629633195340338,{"$f":"AF169","v":0.6}]
[null,null,"MFP niedrig","fh","MFP niedrig","bis 2026 wie MFP unteres Szenario, danach lineare Absenkung auf 60%",null,null,null,null,null,null,null,null,null,null,null,null,0.96533166458072595,0.951814768460575,0.924780976220275,0.90788485607008695,0.89211514392991198,{"$f":"W172-($S172-$AF172)/($AF$4-$S$4)","v":0.86401270819293308},0.83591027245595417,0.80780783671897527,0.77970540098199637,0.75160296524501746,0.72350052950803856,0.69539809377105966,0.66729565803408075,{"$f":"AF169","v":0.6}]
[null,null,"KNDE 2045","dr","Klimaneutrales Deutschland 2045 (2021)",null,null,null,null,null,null,null,null,null,null,null,null,null,0.90825917732216377,0.89715387266137248,0.87284883103460598,0.85359900359051843,0.78652033503542507,0.77016213825362556,0.72753247076882588,0.70335006208482842,0.68215317027059663,0.64767188929302533,0.62461657012356264,0.59414140754784517,0.56528076607483702,0.58317022662459583]

{"sheet":"D-Dauer Goldenes Ende","index":21,"n_rows":182,"n_cols":32,"rows_kept":182,"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$4+5,FALSE))","v":0},{"$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$4+5,FALSE))","v":0},{"$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$4+5,FALSE))","v":0},{"$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$4+5,FALSE))","v":0},{"$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$4+5,FALSE))","v":0},{"$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$4+5,FALSE))","v":1},{"$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$4+5,FALSE))","v":1},{"$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,0,0,0,0,0,0,0,0,0,0,1,1,5,{"$f":"S117","v":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,{"$f":"Q123","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"EEG 2021","dr, cl","angepasst auf Zielleistungen aus EEG 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"S131","v":2},{"$f":"T131","v":2},2,2,2,2,2,2,2,2,2,2,2]
[null,null,"KNDE 2045","cl","3 Jahre",null,null,null,null,null,null,null,null,null,null,null,1,1,3,3,{"$f":"T132","v":3},3,3,3,3,3,3,3,3,3,3,3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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]
[]
[null,null,"EEG 2021","fh","3 Jahre","angepasst an die zu erreichenden Kapazitäten und Strommengen",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]

{"sheet":"D-Future Strompreis","index":22,"n_rows":18,"n_cols":32,"rows_kept":18,"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$25,3,FALSE)","v":"7,8 -> 5,4 ct/kWh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"Referenzpreis 2022, 2023-2031 Futurepreise vom 15.10.21, danach linear auf 65 €/MWh in 2035 (nominal)"},{"$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$4+5,FALSE))","v":40.74},{"$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$4+5,FALSE))","v":78.400000000000006},{"$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$4+5,FALSE))","v":86.22660098522168},{"$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$4+5,FALSE))","v":70.402096629377098},{"$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$4+5,FALSE))","v":68.472296751857399},{"$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$4+5,FALSE))","v":66.537050342848488},{"$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$4+5,FALSE))","v":65.303113892286774},{"$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$4+5,FALSE))","v":63.661282021169072},{"$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$4+5,FALSE))","v":62.107776680056098},{"$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$4+5,FALSE))","v":60.879228870271717},{"$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$4+5,FALSE))","v":59.620953014298841},{"$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$4+5,FALSE))","v":58.056983905361491},{"$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$4+5,FALSE))","v":56.526219334208548},{"$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$4+5,FALSE))","v":55.028019455052871},{"$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$4+5,FALSE))","v":53.561756081971204},"ab 2023 als reale Werte eingetragen"]
[null,"Referenz","fh",{"$f":"TEXT(R7/10,\"##,0\")&\" -> \"&TEXT(AE7/10,\"##,0\")&\" ct/kWh\"","v":"7,8 -> 5,4 ct/kWh"},"Referenzpreis 2022, 2023-2031 Futurepreise vom 15.10.21, danach linear auf 65 €/MWh in 2035 (nominal)",53.650480000000002,50.739089999999997,55.22,51.15,41.45,35.67,31.26,26.75,32.22,46.28,49.34,40.74,78.400000000000006,86.22660098522168,70.402096629377098,68.472296751857399,66.537050342848488,65.303113892286774,63.661282021169072,62.107776680056098,60.879228870271717,59.620953014298841,58.056983905361491,56.526219334208548,55.028019455052871,53.561756081971204]
[null,"sehr niedrig","fh","4 -> 5 ct/kWh","Konstant heutiger Wert (nominal bei einer Inflationsrate von 1,0%)",null,null,null,null,null,null,null,null,null,null,49.34,40.74,{"$f":"Q8*1.01","v":41.147400000000005},{"$f":"R8*1.01","v":41.558874000000003},41.97446274,42.3942073674,42.818149441073999,43.246330935484742,43.678794244839594,44.115582187287991,44.556738009160874,45.002305389252484,45.452328443145007,45.906851727576459,46.365920244852227,46.829579447300752]
[null,"niedrig","fh","4 -> 6 ct/kWh",{"$f":"\"Anstieg auf \"&TEXT(AE9,\"##\")&\" €/MWh\"","v":"Anstieg auf 55 €/MWh"},null,null,null,null,null,null,null,null,null,null,49.34,40.74,{"$f":"Q9+($AE9-$O6)/($AE$4-$O$4)","v":41.285000000000004},{"$f":"R9+($AE9-$O6)/($AE$4-$O$4)","v":41.830000000000005},{"$f":"S9+($AE9-$O6)/($AE$4-$O$4)","v":42.375000000000007},{"$f":"T9+($AE9-$O6)/($AE$4-$O$4)","v":42.920000000000009},{"$f":"U9+($AE9-$O6)/($AE$4-$O$4)","v":43.465000000000011},{"$f":"V9+($AE9-$O6)/($AE$4-$O$4)","v":44.010000000000012},{"$f":"W9+($AE9-$O6)/($AE$4-$O$4)","v":44.555000000000014},{"$f":"X9+($AE9-$O6)/($AE$4-$O$4)","v":45.100000000000016},{"$f":"Y9+($AE9-$O6)/($AE$4-$O$4)","v":45.645000000000017},{"$f":"Z9+($AE9-$O6)/($AE$4-$O$4)","v":46.190000000000019},{"$f":"AA9+($AE9-$O6)/($AE$4-$O$4)","v":46.735000000000021},{"$f":"AB9+($AE9-$O6)/($AE$4-$O$4)","v":47.280000000000022},{"$f":"AC9+($AE9-$O6)/($AE$4-$O$4)","v":47.825000000000024},55]
[null,"mittel","fh","4 -> 7 ct/kWh",{"$f":"\"Anstieg auf \"&TEXT(AE10,\"##\")&\" €/MWh\"","v":"Anstieg auf 65 €/MWh"},null,null,null,null,null,null,null,null,null,null,49.34,40.74,{"$f":"Q10+($AE10-$O7)/($AE$4-$O$4)","v":41.910000000000004},43.080000000000005,44.250000000000007,45.420000000000009,46.590000000000011,47.760000000000012,48.930000000000014,50.100000000000016,51.270000000000017,52.440000000000019,53.610000000000021,54.780000000000022,55.950000000000024,65]
[null,"hoch","fh","4 -> 8 ct/kWh",{"$f":"\"Anstieg auf \"&TEXT(AE11,\"##\")&\" €/MWh\"","v":"Anstieg auf 75 €/MWh"},null,null,null,null,null,null,null,null,null,null,49.34,40.74,{"$f":"Q11+($AE11-$O7)/($AE$4-$O$4)","v":42.535000000000004},44.330000000000005,46.125000000000007,47.920000000000009,49.715000000000011,51.510000000000012,53.305000000000014,55.100000000000016,56.895000000000017,58.690000000000019,60.485000000000021,62.280000000000022,64.075000000000017,75]
[null,"Referenz alt","mh","5 -> 5 ct/kWh","2019: 42 €/MWh (Mittelwert PBYF 16.6.18- 15.9.18)\ndanach linearer Anstieg auf 50€/MWh in 2035 (entspricht Agora 2018: Stromnetze für 65 Prozent Erneuerbare bis 2030)",53.650480000000002,50.739089999999997,55.22,51.15,41.45,35.67,31.26,26.75,32.22,46.28,{"$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$4)","v":49.767499999999998},50]
[null,"KNDE 2045","dr","Klimaneutrales Deutschland 2045 (2021)","Preise in Anlehnung an KNDE",null,null,null,null,null,null,null,null,null,null,37.521841125801302,56.6,52.304500000000004,52.328499999999998,{"$f":"$S13+($AE13-$S13)*(T$4-$S$4)/($AE$4-$S$4)","v":53.801124999999999},{"$f":"$S13+($AE13-$S13)*(U$4-$S$4)/($AE$4-$S$4)","v":55.27375},56.746375,58.219000000000001,59.691625000000002,61.164249999999996,62.636874999999996,64.109499999999997,65.582125000000005,67.054749999999999,68.527375000000006,70]
[null,"Futures 2021","cl","45 €/MWh 2021,52 €/MWh 2022, danach zwischen 49 und 52 €/MWh","Bis 2027 basierend auf PBYF, danach extrapoliert anhand CO2-Preisannahmen",null,null,null,null,null,null,null,null,null,null,null,45,52.304500000000004,52.328499999999998,49.795500000000011,48.726499999999994,48.994500000000002,49.393000000000001,49.770249999999997,50.147750000000002,50.529050000000005,50.910350000000008,51.291650000000011,51.672950000000014,52.054250000000017,52.435550000000021]
[null,"3* Future",null,{"$f":"TEXT(R15/10,\"##,0\")&\" -> \"&TEXT(AE15/10,\"##,0\")&\" ct/kWh\"","v":"16 -> 16 ct/kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3*R14","v":156.9135},{"$f":"3*S14","v":156.9855},149.38650000000004,146.17949999999999,146.98349999999999,148.179,149.31074999999998,150.44325000000001,151.58715000000001,152.73105000000004,153.87495000000004,155.01885000000004,156.16275000000005,157.30665000000005]
[null,"Hoch 2035",null,"5 -> 20 ct/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R14","v":52.304500000000004},{"$f":"S14","v":52.328499999999998},49.795500000000011,48.726499999999994,48.994500000000002,49.393000000000001,49.770249999999997,50.147750000000002,50.529050000000005,50.910350000000008,51.291650000000011,51.672950000000014,52.054250000000017,200]
[]
[null,"MFP 10/2021","fh","MFP Trend","Referenzpreis 2022, 2023-2026 Preise aus MFP Trend, danach linear steigend auf 65 €/MWh in 2035",null,null,null,null,null,null,null,null,null,null,null,null,78.400000000000006,59.91,57.38,56.14,56.07,{"$f":"$V18+($AE18-$V18)*(W$4-$V$4)/($AE$4-$V$4)","v":57.062222222222225},{"$f":"$V18+($AE18-$V18)*(X$4-$V$4)/($AE$4-$V$4)","v":58.054444444444442},59.046666666666667,60.038888888888891,61.031111111111109,62.023333333333333,63.015555555555558,64.007777777777775,65]

{"sheet":"D-Liquiditätspuffer","index":23,"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$25,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"ÜNB-Umlageberechnungen, danach 6%"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"bis 2022: ÜNB-Jahresprognosen, danach: 6%"},{"$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$4+5,FALSE))","v":0.1},{"$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$4+5,FALSE))","v":0.05},{"$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$4+5,FALSE))","v":0.06}]
[null,"Referenz","fh","ÜNB-Umlageberechnungen, danach 6%","bis 2022: ÜNB-Jahresprognosen, danach: 6%",0,0,0.03,0.1,0.1,0.1,0.1,0.06,0.06,0.06,0.08,0.1,0.05,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,{"$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":24,"n_rows":17,"n_cols":31,"rows_kept":17,"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$25,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"2022-2026: ÜNB-Umlageberechnung 2021. Danach ansteigend auf 600 TWh in 2030"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"2022-2026: ÜNB-Umlageberechnung 2021. Danach ansteigend auf 600 TWh in 2030"},{"$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$4+5,FALSE))","v":518.52683000000002},{"$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$4+5,FALSE))","v":518},{"$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$4+5,FALSE))","v":515.70000000000005},{"$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$4+5,FALSE))","v":515.20000000000005},{"$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$4+5,FALSE))","v":512.6},{"$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$4+5,FALSE))","v":512.20000000000005},{"$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$4+5,FALSE))","v":534.15000000000009},{"$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$4+5,FALSE))","v":556.1},{"$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$4+5,FALSE))","v":578.04999999999995},{"$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$4+5,FALSE))","v":600},{"$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$4+5,FALSE))","v":621.95000000000005},{"$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$4+5,FALSE))","v":643.90000000000009},{"$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$4+5,FALSE))","v":665.85000000000014},{"$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$4+5,FALSE))","v":687.80000000000018},{"$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$4+5,FALSE))","v":709.75000000000023}]
[null,"Referenz","fh","2022-2026: ÜNB-Umlageberechnung 2021. Danach ansteigend auf 600 TWh in 2030","2022-2026: ÜNB-Umlageberechnung 2021. Danach ansteigend auf 600 TWh in 2030",535.4,536.79999999999995,540.29999999999995,537.10000000000014,529.87864653548297,520.6,511.6,521.90464399999996,524.64,536.23646499999995,538.51776999999993,518.52683000000002,518,515.70000000000005,515.20000000000005,512.6,512.20000000000005,{"$f":"($Z$7-V7)/($Z$4-V4)+V7","v":534.15000000000009},556.1,578.04999999999995,600,{"$f":"Z7+Z7-Y7","v":621.95000000000005},{"$f":"AA7+AA7-Z7","v":643.90000000000009},665.85000000000014,687.80000000000018,709.75000000000023]
[null,"sehr niedrig","mh","2019: ÜNB-Umlageberechnung 2019. Danach Abnahme 1%/Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q7*0.99","v":513.34156170000006},{"$f":"R8*0.99","v":508.20814608300003},503.12606462217002,498.09480397594831,493.11385593618883,488.18271737682693,483.30089020305866,478.46788130102806,473.6832024880178,468.94637046313761,464.2569067585062,459.61433769092116,455.01819431401196,{"$f":"AD8*0.99","v":450.46801237087186}]
[null,"niedrig","mh","2019: ÜNB-Umlageberechnung 2019. Danach Abnahme 0,5%/Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q7*0.995","v":515.93419585000004},{"$f":"R9*0.995","v":513.35452487075008},510.78775224639634,508.23381348516438,505.69264441773856,503.16418119564986,500.64836028967159,498.1451184882232,495.65439289578211,493.17612093130322,490.71024032664673,488.25668912501351,485.81540567938845,483.38632865099152]
[null,"mittel","mh","2019: ÜNB-Umlageberechnung 2019. Danach konstant",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q7","v":518.52683000000002},{"$f":"R10","v":518.52683000000002},{"$f":"S10","v":518.52683000000002},518.52683000000002,518.52683000000002,518.52683000000002,518.52683000000002,518.52683000000002,518.52683000000002,518.52683000000002,518.52683000000002,518.52683000000002,518.52683000000002,518.52683000000002]
[null,"hoch","mh","2019: ÜNB-Umlageberechnung 2019. Danach Anstieg  0,5%/Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q7*1.005","v":521.11946415},{"$f":"R11*1.005","v":523.72506147074989},526.34368677810357,528.97540521199403,531.62028223805396,534.27838364924412,536.94977556749029,539.63452444532766,542.33269706755425,545.04436055289193,547.76958235565633,550.50843026743451,553.26097241877164,556.02727728086541]
[null,"sehr hoch","mh","2019: ÜNB-Umlageberechnung 2019. Danach Anstieg 1%/Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q7*1.01","v":523.71209829999998},{"$f":"R12*1.01","v":528.94921928299993},534.23871147582997,539.58109859058823,544.97690957649411,550.42667867225907,555.93094545898168,561.49025491357145,567.10515746270721,572.7762090373343,578.5039711277077,584.28901083898484,590.13190094737467,596.03321995684837]
[null,"MFP hoch","fh","MFP hoch","bis 2025 wie MFP oberes Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,null,null,532.08000000000004,530.58000000000004,529.65,529.54999999999995,{"$f":"U13","v":529.54999999999995},529.54999999999995,529.54999999999995,529.54999999999995,529.54999999999995,529.54999999999995,529.54999999999995,529.54999999999995,529.54999999999995,529.54999999999995]
[null,"MFP niedrig","fh","MFP niedrig","bis 2025 wie MFP unteres Szenario, danach konstant",null,null,null,null,null,null,null,null,null,null,null,null,500.08,496.35,492.11,488.51,{"$f":"U14","v":488.51},488.51,488.51,488.51,488.51,488.51,488.51,488.51,488.51,488.51]
[null,"KNDE 2045","dr","Klimaneutrales Deutschland 2045 (2021)",null,null,null,null,null,null,null,null,null,null,null,null,null,535.59066200000007,534.12710800000013,532.6635540000002,531.20000000000005,{"$f":"U15+($Z$15-$U$15)/5","v":545.84},{"$f":"V15+($Z$15-$U$15)/5","v":560.48},{"$f":"W15+($Z$15-$U$15)/5","v":575.12},589.76,604.4,623.14792115538728,646.63914734610694,668.94668514385751,690.84279062790483,719.78285251580098]
[]
[null,"EEG 2021","fh","EEG 2021","Verbrauch bestimmt über Erreichung EE-Ziel",null,null,null,null,null,null,null,null,null,null,null,null,550,550,550,550,550,550,550,550,550,550,550,550,550,550]

{"sheet":"D-Privilegierter Letztverbrauch","index":25,"n_rows":15,"n_cols":31,"rows_kept":15,"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$25,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"MFP Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"Bis 2026: MFP Trend. Danach konstant"},{"$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$4+5,FALSE))","v":112.73},{"$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$4+5,FALSE))","v":118.62},{"$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$4+5,FALSE))","v":116.59},{"$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$4+5,FALSE))","v":119.55},{"$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$4+5,FALSE))","v":119.81},{"$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$4+5,FALSE))","v":121.07},{"$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$4+5,FALSE))","v":121.07},{"$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$4+5,FALSE))","v":121.07},{"$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$4+5,FALSE))","v":121.07},{"$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$4+5,FALSE))","v":121.07},{"$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$4+5,FALSE))","v":121.07},{"$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$4+5,FALSE))","v":121.07},{"$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$4+5,FALSE))","v":121.07},{"$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$4+5,FALSE))","v":121.07},{"$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$4+5,FALSE))","v":121.07}]
[null,"Referenz","fh","MFP Referenz","Bis 2026: MFP Trend. Danach konstant",67.885999999999996,74.729966079999997,84.727446,96.225492000000003,106.52299099999999,110.247,103.9,114.145597,114.690017,113.926688,116.17166499999999,112.73,118.62,116.59,119.55,119.81,121.07,{"$f":"V7","v":121.07},121.07,121.07,121.07,121.07,121.07,121.07,121.07,121.07]
[null,"Keine Privilegierung","cl","0 TWh",null,null,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]
[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,null,null,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,null,null,{"$f":"R7-20","v":98.62},96.59,99.55,99.81,101.07,101.07,101.07,101.07,101.07,101.07,101.07,101.07,101.07,101.07]
[null,"hoch","cl","wie Referenz",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":118.62},116.59,119.55,119.81,121.07,121.07,121.07,121.07,121.07,121.07,121.07,121.07,121.07,121.07]
[null,"sehr hoch","cl","Referenz + 20 TWh/a",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7+20","v":138.62},136.59,139.55000000000001,139.81,141.07,141.07,141.07,141.07,141.07,141.07,141.07,141.07,141.07,141.07]
[null,"MFP hoch","fh","MFP hoch","Bis 2025: MFP oberes Szenario. Danach konstant",null,null,null,null,null,null,null,null,null,null,null,null,121.01,119.38,122.86,123.72,125.78,{"$f":"V13","v":125.78},125.78,125.78,125.78,125.78,125.78,125.78,125.78,125.78]
[null,"MFP niedrig","fh","MFP niedrig","Bis 2025: MFP unteres Szenario. Danach konstant",null,null,null,null,null,null,null,null,null,null,null,null,114.81,112.59,115.14,114.97,115.65,{"$f":"V14","v":115.65},115.65,115.65,115.65,115.65,115.65,115.65,115.65,115.65]
[null,"KNDE 2045","dr","Klimaneutrales Deutschland 2045 (2021)",null,null,null,null,null,null,null,null,null,null,null,null,null,115.24,{"$f":"R15+($U$15-$R$15)/3","v":114.7744569391254},{"$f":"S15+($U$15-$R$15)/3","v":114.30891387825081},113.8433708173762,{"$f":"U15+($Z$15-$U$15)/5","v":120.08798438038727},{"$f":"V15+($Z$15-$U$15)/5","v":126.33259794339834},{"$f":"W15+($Z$15-$U$15)/5","v":132.57721150640941},138.82182506942047,145.06643863243156,{"$f":"Z15+($AE$15-$Z$15)/5","v":150.75897816467355},{"$f":"AA15+($AE$15-$Z$15)/5","v":156.45151769691554},{"$f":"AB15+($AE$15-$Z$15)/5","v":162.14405722915754},167.83659676139953,173.52913629364156]

{"sheet":"D-Umlage priv. Letztverbrauch","index":26,"n_rows":13,"n_cols":31,"rows_kept":13,"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$25,2,FALSE)","v":"dr"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"15% (gem. EEG 2021)"},{"$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$4+5,FALSE))","v":0.15}]
[null,"Referenz","dr","15% (gem. EEG 2021)",null,2.4421006724375267E-2,1.416149742259081E-2,1.3920264634567114E-2,6.442107437727964E-3,2.083534312096447E-2,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,"sehr niedrig","cl","vollständig befreit",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"niedrig","cl",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"mittel","cl",0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"hoch","cl",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"volle Beteiligung","cl",1,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"KNDE 2045","dr","Klimaneutrales Deutschland 2045 (2021)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$13","v":0.15443759198601226},0.15443759198601226,0.15443759198601226,0.15443759198601226,{"$f":"U13-($U$13-$Z$13)/5","v":0.14874243140291157},{"$f":"V13-($U$13-$Z$13)/5","v":0.14304727081981089},0.13735211023671021,0.13165694965360952,0.12596178907050881,{"$f":"Z13-($Z$13-$AE$13)/5","v":0.12460432874947634},{"$f":"AA13-($Z$13-$AE$13)/5","v":0.12324686842844387},{"$f":"AB13-($Z$13-$AE$13)/5","v":0.1218894081074114},0.12053194778637893,0.11917448746534647]

{"sheet":"D-Faktor Zusatzprivilegierung","index":27,"n_rows":13,"n_cols":31,"rows_kept":13,"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$25,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"Bis 2022: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)"},{"$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$4+5,FALSE))","v":0.6181753273601267},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501},{"$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$4+5,FALSE))","v":0.60592012608777501}]
[null,"Referenz","fh","Bis 2022: ÜNB-Umlageberechnungen, danach konstant (wirkt wie vollständige Befreiung von 62% des priv. LV)",null,0,0,0,0,0,0.53400000000000003,0.502,0.61956606648897039,0.59982457576591419,0.61796806733819043,0.62235249305977924,0.6181753273601267,0.60592012608777501,{"$f":"R7","v":0.60592012608777501},0.60592012608777501,0.60592012608777501,0.60592012608777501,0.60592012608777501,0.60592012608777501,0.60592012608777501,0.60592012608777501,0.60592012608777501,0.60592012608777501,0.60592012608777501,0.60592012608777501,0.60592012608777501]
[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]
[null,"KNDE 2045","dr","Klimaneutrales Deutschland 2045 (2021)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P7","v":0.62235249305977924},{"$f":"Q7","v":0.6181753273601267},0.60592012608777501,0.60592012608777501,0.60592012608777501,0.60592012608777501,{"$f":"U13-($U$13-$Z$13)/5","v":0.58073610087021998},{"$f":"V13-($U$13-$Z$13)/5","v":0.55555207565266496},0.53036805043510993,0.5051840252175549,0.48,{"$f":"Z13-($Z$13-$AE$13)/5","v":0.47199999999999998},{"$f":"AA13-($Z$13-$AE$13)/5","v":0.46399999999999997},{"$f":"AB13-($Z$13-$AE$13)/5","v":0.45599999999999996},0.44799999999999995,0.44]

{"sheet":"D-Umlage EV Bestand","index":28,"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":29,"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$25,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"2021: ÜNB-Umlageberechnungen bis 2025, danach konstant"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"2022-2026 gemäß ÜNB-Letztverbrauchsprognose Referenzszenario (Strommenge laut §61(1) S.1 Nr. 1). Ab 2027 konstante Strommenge."},{"$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$4+5,FALSE))","v":5.1942199999999996},{"$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$4+5,FALSE))","v":6.1048070000000001},{"$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$4+5,FALSE))","v":6.5},{"$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$4+5,FALSE))","v":6.9},{"$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$4+5,FALSE))","v":7.31},{"$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$4+5,FALSE))","v":7.71},{"$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$4+5,FALSE))","v":7.71},{"$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$4+5,FALSE))","v":7.71},{"$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$4+5,FALSE))","v":7.71},{"$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$4+5,FALSE))","v":7.71},{"$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$4+5,FALSE))","v":7.71},{"$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$4+5,FALSE))","v":7.71},{"$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$4+5,FALSE))","v":7.71},{"$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$4+5,FALSE))","v":7.71},{"$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$4+5,FALSE))","v":7.71}]
[null,"Referenz","fh","2021: ÜNB-Umlageberechnungen bis 2025, danach konstant","2022-2026 gemäß ÜNB-Letztverbrauchsprognose Referenzszenario (Strommenge laut §61(1) S.1 Nr. 1). Ab 2027 konstante Strommenge.",0,0,0,0,0,0.2,0.52702499999999997,0.79537799999999992,1.2451939999999999,2.9838139999999997,3.2852449999999997,5.1942199999999996,6.1048070000000001,6.5,6.9,7.31,7.71,{"$f":"V7","v":7.71},7.71,7.71,7.71,7.71,7.71,7.71,7.71,7.71]
[null,"kein Ausbau","mh","keine Neuanlagen",null,null,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]
[null,"niedrig","fh","50% weniger als in ÜNB-Letztverbrauchsprognose 2020","Referenzszenario -50%",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*R10","v":3.0524035},3.25,3.45,3.6549999999999998,3.855,3.855,3.855,3.855,3.855,3.855,3.855,3.855,3.855,3.855]
[null,"mittel","fh","gemäß ÜNB Letztverbrauchsprognose 2021","wie Referenzszenario",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":6.1048070000000001},6.5,6.9,7.31,7.71,7.71,7.71,7.71,7.71,7.71,7.71,7.71,7.71,7.71]
[null,"hoch","fh","50% mehr als in ÜNB-Letztverbrauchsprognose 2021","Referenzszenario +50%",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R10*1.5","v":9.1572104999999997},9.75,10.350000000000001,10.965,11.565,11.565,11.565,11.565,11.565,11.565,11.565,11.565,11.565,11.565]
[null,"sehr hoch","fh","100% mehr als in ÜNB-Letztverbrauchsprognose 2021","Referenzszenario +100%",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R10*2","v":12.209614},13,13.8,14.62,15.42,15.42,15.42,15.42,15.42,15.42,15.42,15.42,15.42,15.42]

{"sheet":"D-Umlage Eigenverbrauch PV+KWK","index":30,"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$25,4,FALSE)","v":"im Okt 2021 angepasst für 2022"},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303},{"$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$4+5,FALSE))","v":0.51337757596926303}]
[null,"Referenz","mh","gem. EEG 2017, ab 2020 konstant 38%","im Okt 2021 angepasst für 2022",0,0,0,0,0,0.3,0.35,0.40000062775558548,0.33640703685486462,0.36296708149217022,0.37707011244336597,{"$f":"P7","v":0.37707011244336597},0.51337757596926303,0.51337757596926303,0.51337757596926303,0.51337757596926303,0.51337757596926303,0.51337757596926303,0.51337757596926303,0.51337757596926303,0.51337757596926303,0.51337757596926303,0.51337757596926303,0.51337757596926303,0.51337757596926303,0.51337757596926303]
[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":31,"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$25,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"7.17€/MWh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"Steigung in 2022 gemäß ÜNB-Prognose, danach konstant (vgl. §120 Absatz 4, Satz 1 EnWG)"},{"$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$4+5,FALSE))","v":7.1727090185728217},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393},{"$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$4+5,FALSE))","v":6.2705314571955393}]
[null,"Referenz","fh","7.17€/MWh","Steigung in 2022 gemäß ÜNB-Prognose, danach konstant (vgl. §120 Absatz 4, Satz 1 EnWG)",3.6986274118651017,3.67623039746714,3.8466309856018386,3.7273122127772123,4.6460245701332967,4.6631872317218352,4.8191604494594991,7.7231242789896131,6.3391841590858826,7.3821193026159877,7.0575324728422038,7.1727090185728217,6.2705314571955393,{"$f":"R7","v":6.2705314571955393},6.2705314571955393,6.2705314571955393,6.2705314571955393,6.2705314571955393,6.2705314571955393,6.2705314571955393,6.2705314571955393,6.2705314571955393,6.2705314571955393,6.2705314571955393,6.2705314571955393,6.2705314571955393]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":32,"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$25,2,FALSE)","v":"fh"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"0,06Mrd. €"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"0,10 Mrd. € (Wert abgeleitet aus ÜNB-Jahresprognose für 2022)"},{"$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$4+5,FALSE))","v":5.9920528000000001E-2},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001},{"$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$4+5,FALSE))","v":0.10050276386000001}]
[null,"Referenz","fh","0,06Mrd. €","0,10 Mrd. € (Wert abgeleitet aus ÜNB-Jahresprognose für 2022)",0.38450000000000001,0.42218865985000004,0.23028867101000003,0.15466122681000002,0.29887697133000007,0.19595140036000003,0.13908307713999998,0.14340741743000002,6.8122188890000004E-2,7.0404653730000002E-2,6.4167895450000012E-2,5.9920528000000001E-2,0.10050276386000001,{"$f":"R7","v":0.10050276386000001},0.10050276386000001,0.10050276386000001,0.10050276386000001,0.10050276386000001,0.10050276386000001,0.10050276386000001,0.10050276386000001,0.10050276386000001,0.10050276386000001,0.10050276386000001,0.10050276386000001,0.10050276386000001]

{"sheet":"D-Inflationsrate","index":33,"n_rows":10,"n_cols":32,"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,{"$f":"ControlPanel!L30","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"tl"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"1,5% pro Jahr"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"Bis 2020 jährlicher Zuwachs der Verbraucherpreisindizes des statistitschen Bundesamts; Schätzung aus monatlichen Indizes für 2021 (Fortschreibung ab Oktober). Ab 2022: 1,5% pro Jahr."},{"$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$4+5,FALSE))","v":1.0999999999999999E-2},{"$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$4+5,FALSE))","v":1.4E-2},{"$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$4+5,FALSE))","v":0.01},{"$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$4+5,FALSE))","v":5.0000000000000001E-3},{"$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$4+5,FALSE))","v":5.0000000000000001E-3},{"$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$4+5,FALSE))","v":1.7999999999999999E-2},{"$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$4+5,FALSE))","v":1.4E-2},{"$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$4+5,FALSE))","v":5.0000000000000001E-3},{"$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$4+5,FALSE))","v":2.9000000000000001E-2},{"$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","tl","1,5% pro Jahr","Bis 2020 jährlicher Zuwachs der Verbraucherpreisindizes des statistitschen Bundesamts; Schätzung aus monatlichen Indizes für 2021 (Fortschreibung ab Oktober). Ab 2022: 1,5% pro Jahr.",1.0999999999999999E-2,2.1000000000000001E-2,0.02,1.4E-2,0.01,5.0000000000000001E-3,5.0000000000000001E-3,1.4999999999999999E-2,1.7999999999999999E-2,1.4E-2,5.0000000000000001E-3,2.9000000000000001E-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,"https://www-genesis.destatis.de/genesis//online?operation=table&code=61111-0001&bypass=true&levelindex=0&levelid=1634637559454#abreadcrumb, Statistisches Bundesamt (Destatis), 2021 | Stand: 19.10.2021 / 12:00:21"]
[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":34,"n_rows":11,"n_cols":6,"rows_kept":11,"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]

{"sheet":"D-Kontostand aktuelles Jahr","index":35,"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":36,"n_rows":14,"n_cols":32,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[" ","Anteil Eigenverbrauch EE-Neuanlagen (ab 2015)"]
[]
[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$37,2,FALSE)","v":"dr"},{"$f":"VLOOKUP($C$12,$C$13:$AF$37,3,FALSE)","v":"9%"},{"$f":"VLOOKUP($C$12,$C$13:$AF$37,4,FALSE)","v":"ÜNB Jahresprognose danach MFP Trend"},{"$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$4+5,FALSE))","v":6.7386075190170966E-2},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09},{"$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$4+5,FALSE))","v":0.09}]
[null,"PV","Referenz","dr","9%","ÜNB Jahresprognose danach MFP Trend",null,null,null,null,null,0.20025000000000001,0.26,0.123,0.123,8.6282704209457411E-2,5.896218016593225E-2,6.7386075190170966E-2,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,null,"Anstieg 20%","fh"," Anstieg auf 20% bis 2035","ÜNB Jahresprognose, MFP Trend danach linear auf 20%",null,null,null,null,null,null,null,null,null,null,null,null,2.7962810117617178E-2,{"$f":"S14+($AF$14-$S$14)/13","v":4.1196440108569703E-2},{"$f":"T14+($AF$14-$S$14)/13","v":5.4430070099522228E-2},6.766370009047476E-2,8.0897330081427285E-2,9.413096007237981E-2,0.10736459006333234,0.12059822005428486,0.1338318500452374,0.14706548003618994,0.16029911002714248,0.17353274001809502,0.18676637000904756,0.2]

{"sheet":"D-Zuschuss","index":37,"n_rows":14,"n_cols":31,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[" ","Jährliche Zuschüsse aus dem Bundeshaushalt zur Senkung der Umlage"]
[]
[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. €","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,{"$f":"ControlPanel!I45","v":"Referenz"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,2,FALSE)","v":"tl"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,3,FALSE)","v":"Politisch zugesagte Bundeszuschüsse"},{"$f":"VLOOKUP($B$6,$B$7:$AE$25,4,FALSE)","v":"2023-2025 geschätzte Mehrerlöse aus der BEHG-CO2-Preiserhöhung (Dez. 2019); ohne Mittel aus Corona-Konjunkturprogramm. Ab 2026 6 Mrd. €/a; "},{"$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$4+5,FALSE))","v":10.8},{"$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$4+5,FALSE))","v":3.25},{"$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$4+5,FALSE))","v":3.1},{"$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$4+5,FALSE))","v":4.8},{"$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$4+5,FALSE))","v":6.5},{"$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$4+5,FALSE))","v":6},{"$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$4+5,FALSE))","v":6},{"$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$4+5,FALSE))","v":6},{"$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$4+5,FALSE))","v":6},{"$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$4+5,FALSE))","v":6},{"$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$4+5,FALSE))","v":6},{"$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$4+5,FALSE))","v":6},{"$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$4+5,FALSE))","v":6},{"$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$4+5,FALSE))","v":6},{"$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$4+5,FALSE))","v":6}]
[null,"Referenz","tl","Politisch zugesagte Bundeszuschüsse","2023-2025 geschätzte Mehrerlöse aus der BEHG-CO2-Preiserhöhung (Dez. 2019); ohne Mittel aus Corona-Konjunkturprogramm. Ab 2026 6 Mrd. €/a; ",null,null,null,null,null,null,null,null,null,null,null,10.8,{"$f":"3.25","v":3.25},3.1,4.8,6.5,6,6,6,6,6,6,6,6,6,6]
[null,"10 Mrd€/a","mh","10 Mrd€/a","Konstant 10 Mrd/a",null,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]
[null,"5 Mrd€/a","mh","5 Mrd€/a","Konstant 5 Mrd/a",null,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]
[null,"keine","mh","keine","keine Zuzahlung",null,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]
[null,"Alle Mittel","fh","maximal verfügbare Mittel aus Bundeshaushalt","Gesamte Verwendung der maximal eingeplanten Mittel aus dem Bundeshauhalt in 2021 und 2022, danach konstant 5 Mrd",null,null,null,null,null,null,null,null,null,null,null,null,0,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Fortführung Systematik","tl","BEHG-Einnahmen zur Senkung der EEG-Umlage","weitgehend alle BEHG-Einnahmen werden zur Senkung der EEG-Umlage eingesetzt",null,null,null,null,null,null,null,null,null,null,null,null,9.3743700939227157,10.689977442417019,13.527389501374284,16.210025217354673,17.472688300799987,16.686000093238931,15.894336460975669,15.098774458786215,14.376406302478431]
[null,"Agora_50-Maßnahmen_min","tl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,18.698532758429174,18.210519335165714,23.815491225243161,23.296917734399983,22.248000124318576,21.192448614634227,20.131699278381621,19.168541736637916]
[null,"Agora_50-Maßnahmen_max","tl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,18.698532758429174,24.45469244688762,29.899864031553953,32.033261884799977,33.372000186477862,34.437728998780621,35.230473737167834,35.94101575619608]

{"sheet":"D-Strommenge ges.","index":38,"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","fh","ÜNB Jahresprognose",null,5.444,6.0667459999999993,5.8298559999999995,6.2952879999999993,6.154331,6.0918529999999995,6.2462140000000002,6.2808169999999999,5.9237959999999994,6.5145869999999997,6.250337,6.378431,6.1744319999999995,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gase","Historisch","fh","ÜNB Jahresprognose",null,1.835,1.993012,1.667049,1.9069669999999999,1.824149,1.6785699999999999,1.607626,1.3880729999999999,1.6777449999999998,1.7078559999999998,1.4397339999999998,1.2507809999999999,1.40089,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Historisch","fh","ÜNB Jahresprognose",null,26.262,27.776935999999999,30.355590999999997,33.165135999999997,34.944730999999997,38.357603999999995,40.238844999999998,40.770392999999999,41.554488999999997,41.351619999999997,41.746690000000001,40.206693999999999,37.78369,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermie","Historisch","fh","ÜNB Jahresprognose",null,3.5999999999999997E-2,6.1612E-2,0.10724,7.6874999999999999E-2,0.130407,0.15870499999999998,0.18035599999999999,0.189524,0.25728000000000001,0.28638599999999997,0.214729,0.26771400000000001,0.34750999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Historisch","fh","ÜNB Jahresprognose",null,47.704000000000001,53.882748999999997,50.125189999999996,55.830889999999997,62.190390000000001,66.872687999999997,75.948886000000002,82.001902999999999,92.724075999999997,98.799182999999999,102.08820399999999,101.185739,104.914812,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Historisch","fh","ÜNB Jahresprognose",null,0.65400000000000003,1.1467909999999999,1.361415,2.4940419999999999,7.397958,11.231204,15.379543999999999,20.033355,22.564405999999998,26.466161,29.940075999999998,29.638939999999998,30.205085999999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV","Historisch","fh","ÜNB Jahresprognose",null,8.2959999999999994,19.399286999999998,24.072319,34.673694999999995,36.594586999999997,36.096958000000001,36.82555,36.562143999999996,39.173614999999998,41.877699,43.939245999999997,49.344335000000001,58.103859999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D-Strommenge FV+DM","index":39,"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","fh","ÜNB Jahresprognose",null,5.444,2.0696829999999999,2.6419329999999999,1.4335309999999999,2.6266479999999999,2.5155029999999998,2.4509639999999999,3.2915449999999997,2.4494499999999997,2.4839579999999999,2.2986149999999999,2.250448,2.0937030000000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gase","Historisch","fh","ÜNB Jahresprognose",null,1.835,0.19930099999999998,0.434035,0.26808399999999999,0.274088,0.72458999999999996,0.67505300000000001,0.48945699999999998,0.40027299999999999,0.30525099999999999,0.23846799999999999,0.12540099999999998,0.116991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Historisch","fh","ÜNB Jahresprognose",null,26.262,24.314577,23.696601999999999,11.950588999999999,12.996518,9.971876,11.098848,9.7514399999999988,10.333107999999999,9.4306009999999993,7.5909040000000001,6.6323159999999994,5.1455299999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermie","Historisch","fh","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-3,1.1445E-2,1.609E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Historisch","fh","ÜNB Jahresprognose",null,47.704000000000001,50.803851999999999,41.210659,8.037706,8.9237459999999995,9.3738069999999993,8.1825499999999991,6.2020169999999997,4.9509549999999996,3.3705379999999998,3.5940459999999996,2.3290289999999998,2.3377460000000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Historisch","fh","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","fh","ÜNB Jahresprognose",null,8.2959999999999994,19.399286999999998,22.864761999999999,29.414850999999999,28.987663999999999,27.794584999999998,27.602309999999999,26.451788999999998,27.684709999999999,26.884110999999997,27.468408,28.536632999999998,30.851247999999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[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","fh","ÜNB Jahresprognose",null,0,0,2.1817889999999998,4.2967389999999996,2.8318239999999997,3.5763499999999997,3.7087819999999998,2.8920019999999997,3.0121289999999998,3.465357,3.2058839999999997,3.3938739999999998,3.557871,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gase","Historisch","fh","ÜNB Jahresprognose",null,0,0,0.29039300000000001,1.1700359999999999,0.52149199999999996,0.95397999999999994,0.9315199999999999,0.88699699999999992,0.90645399999999998,0.92375699999999994,0.75774799999999998,0.72676399999999997,0.75646199999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Historisch","fh","ÜNB Jahresprognose",null,0,0,5.9434979999999999,21.214547,21.925464999999999,28.385728,29.123989999999999,31.014032999999998,31.204751999999999,31.842124999999999,34.123956,33.524949999999997,31.759048999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermie","Historisch","fh","ÜNB Jahresprognose",null,0,0,1.6635E-2,0,1.6799999999999999E-2,7.9057000000000002E-2,9.8345000000000002E-2,0.10608099999999999,0.17315,0.17602599999999999,0.16394300000000001,0.20272599999999999,0.33141999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Historisch","fh","ÜNB Jahresprognose",null,0,0,7.3871079999999996,46.901826999999997,51.661167999999996,57.498880999999997,67.570857000000004,75.744242,87.745678999999996,95.400548999999998,98.452184000000003,97.184866999999997,94.650686999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Historisch","fh","ÜNB Jahresprognose",null,0,0,0.442606,2.4940419999999999,7.397958,11.231204,15.379543999999999,20.033355,22.564405999999998,26.466161,29.940075999999998,29.638939999999998,30.205085999999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV","Historisch","fh","ÜNB Jahresprognose",null,0,0,0.63546899999999995,2.9213830000000001,4.8185699999999994,6.293679,6.9605349999999993,8.0043569999999988,9.0451540000000001,11.590814,12.871558,15.710374999999999,19.976932999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D-Mittlerer Vergütungssatz","index":40,"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","fh","Abgeleitet aus ÜNB-Jahresprognosen",null,76.040000000000006,78.580579248126398,85.426349075311549,84.973326885251481,93.580358696572972,90.888126814616172,94.021995549816509,95.471944662181755,93.257752565695739,94.128858532452895,94.824277922477592,96.066608000039679,95.834356765035722,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gase","Historisch","fh","Abgeleitet aus ÜNB-Jahresprognosen",null,70.59,70.623810216707398,72.333594863809779,75.078609851750898,80.301227083888492,69.689921182911647,70.331521816935805,69.72914314608407,69.58740425505863,71.700386816033742,69.098674383868556,71.292092493824555,71.350290170163703,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Biomasse","Historisch","fh","Abgeleitet aus ÜNB-Jahresprognosen",null,150.44,174.78292585554749,171.71219457964042,182.43185910801026,184.3941182048568,185.81088443376183,187.10187197631356,188.59316836578836,191.10109988815023,196.13070462077062,192.3639566092275,197.60807852307477,198.36353041718752,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermie","Historisch","fh","Abgeleitet aus ÜNB-Jahresprognosen",null,150,212.46439005388561,221.27270328235733,235.75585040650407,243.3346397049238,245.37903027629881,243.88965712257979,247.41502395474978,241.0595654539801,251.13132613734075,245.91407182317226,248.65452372169901,248.63639031970303,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Onshore","Historisch","fh","Abgeleitet aus ÜNB-Jahresprognosen",null,87.77,88.470056975207314,89.579894563937472,97.55029244575941,100.74631823317601,92.874953538580655,91.555496018812718,88.105159748659176,85.970286785170643,88.681513062623281,84.943185603231001,87.658156173485565,84.023582564737382,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wind Offshore","Historisch","fh","Abgeleitet aus ÜNB-Jahresprognosen",null,150,150.00002964794805,159.55374326447114,189.09737949685689,191.11269267192381,182.24269170072949,183.62361985504901,181.73716679008584,185.91972037730574,187.42134928446933,184.61609509608459,185.38314339176773,181.81112386172316,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV","Historisch","fh","Abgeleitet aus ÜNB-Jahresprognosen",null,468.01,413.44926826434391,371.1522047462546,315.53756947644092,313.88797913696925,316.55085116684148,306.12648368500913,292.27348099233154,288.19142295217864,273.54643342384685,264.37474625040585,249.07864310282855,235.80434786757371,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D-Kontostand Vorjahr","index":41,"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","fh","ÜNB-Jahresprognosen",null,0,-1.11629894236,-0.71124112144000007,-2.5889139132900003,-2.1969250054800002,1.38074493721,2.5211899999999998,1.9478101488699999,3.3292301430700002,3.6518353547200002,2.19040541733,-4.0803942770500008,4.5469536436400002]

{"sheet":"D-Bestand Kapazität","index":42,"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,6.7990000000000004,{"$f":"K8","v":6.7990000000000004},{"$f":"L8","v":6.7990000000000004},6.7990000000000004,6.7990000000000004,6.7990000000000004,6.7990000000000004,6.6231892300000004,6.4349554299999987,6.2947062699999998,6.0627479199999996,5.4902409299999997,4.7945024299999996,3.9465003999999988,3.3060079999999994,2.9487315999999995,2.4935236000000001,1.8564320000000003,0.80025794000000006,0.46639323999999999,0.21003932999999994,0]
[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",0,0,0,0,37.619999999999997,{"$f":"37.46456948+0.044","v":37.508569479999998},{"$f":"37.16456948","v":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,0.99399999999999999,{"$f":"K11","v":0.99399999999999999},{"$f":"L11","v":0.99399999999999999},0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.99399999999999999,0.96219999999999994,0.9171999999999999,0.80889999999999995,0.72889999999999999,0.4889,0]
[null,"PV","Historisch","mh","Eigene Berechnungen","2014 aus EE in Zahlen; danach eigene Berechnungen",null,null,null,null,37.9,{"$f":"K12","v":37.9},{"$f":"L12","v":37.9},37.9,37.9,37.9,37.9,37.776027506000062,37.667388816000063,37.557167266000064,37.414720716000062,36.758691416000062,35.834089356000064,34.989494406000063,33.735743280000058,31.75620017000006,27.317740330000046,19.723863990000012,11.723473930000008,4.8811800499999842,1.7455592899999977,0]

{"sheet":"D-Bestand Strommenge","index":43,"n_rows":22,"n_cols":32,"rows_kept":22,"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,{"$f":"'D-Bestand Kapazität'!K8*'D-Bestand Strommenge'!$K18/10^3","v":38.108395000000002},{"$f":"'D-Bestand Kapazität'!L8*'D-Bestand Strommenge'!$K18/10^3","v":38.108395000000002},{"$f":"'D-Bestand Kapazität'!M8*'D-Bestand Strommenge'!$K18/10^3","v":38.108395000000002},{"$f":"'D-Bestand Kapazität'!N8*'D-Bestand Strommenge'!$K18/10^3","v":38.108395000000002},{"$f":"'D-Bestand Kapazität'!O8*'D-Bestand Strommenge'!$K18/10^3","v":38.108395000000002},{"$f":"'D-Bestand Kapazität'!P8*'D-Bestand Strommenge'!$K18/10^3","v":38.108395000000002},{"$f":"'D-Bestand Kapazität'!Q8*'D-Bestand Strommenge'!$K18/10^3","v":38.108395000000002},{"$f":"'D-Bestand Kapazität'!R8*'D-Bestand Strommenge'!$K18/10^3","v":37.122975634150002},{"$f":"'D-Bestand Kapazität'!S8*'D-Bestand Strommenge'!$K18/10^3","v":36.067925185149996},{"$f":"'D-Bestand Kapazität'!T8*'D-Bestand Strommenge'!$K18/10^3","v":35.281828643349996},{"$f":"'D-Bestand Kapazität'!U8*'D-Bestand Strommenge'!$K18/10^3","v":33.981702091599999},{"$f":"'D-Bestand Kapazität'!V8*'D-Bestand Strommenge'!$K18/10^3","v":30.77280041265},{"$f":"'D-Bestand Kapazität'!W8*'D-Bestand Strommenge'!$K18/10^3","v":26.873186120149999},{"$f":"'D-Bestand Kapazität'!X8*'D-Bestand Strommenge'!$K18/10^3","v":22.120134741999994},{"$f":"'D-Bestand Kapazität'!Y8*'D-Bestand Strommenge'!$K18/10^3","v":18.530174839999997},{"$f":"'D-Bestand Kapazität'!Z8*'D-Bestand Strommenge'!$K18/10^3","v":16.527640617999996},{"$f":"'D-Bestand Kapazität'!AA8*'D-Bestand Strommenge'!$K18/10^3","v":13.976199778},{"$f":"'D-Bestand Kapazität'!AB8*'D-Bestand Strommenge'!$K18/10^3","v":10.405301360000001},{"$f":"'D-Bestand Kapazität'!AC8*'D-Bestand Strommenge'!$K18/10^3","v":4.4854457537000005},{"$f":"'D-Bestand Kapazität'!AD8*'D-Bestand Strommenge'!$K18/10^3","v":2.6141341102000002},{"$f":"'D-Bestand Kapazität'!AE8*'D-Bestand Strommenge'!$K18/10^3","v":1.1772704446499997},{"$f":"'D-Bestand Kapazität'!AF8*'D-Bestand Strommenge'!$K18/10^3","v":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","cl","Eigene Berechnungen","Eigene Berechnungen, basierend auf D-Bestand Kapazität und Volllaststunden-Annahme",0,0,0,0,{"$f":"'D-Bestand Kapazität'!K10*'D-Bestand Strommenge'!$K20/10^3","v":61.583939999999998},{"$f":"'D-Bestand Kapazität'!L10*'D-Bestand Strommenge'!$K20/10^3","v":61.401528238759994},{"$f":"'D-Bestand Kapazität'!M10*'D-Bestand Strommenge'!$K20/10^3","v":60.838400238759995},{"$f":"'D-Bestand Kapazität'!N10*'D-Bestand Strommenge'!$K20/10^3","v":60.183600238759993},{"$f":"'D-Bestand Kapazität'!O10*'D-Bestand Strommenge'!$K20/10^3","v":59.365100238759993},{"$f":"'D-Bestand Kapazität'!P10*'D-Bestand Strommenge'!$K20/10^3","v":58.382900238759994},{"$f":"'D-Bestand Kapazität'!Q10*'D-Bestand Strommenge'!$K20/10^3","v":57.237000238760004},{"$f":"'D-Bestand Kapazität'!R10*'D-Bestand Strommenge'!$K20/10^3","v":54.280916917689993},{"$f":"'D-Bestand Kapazität'!S10*'D-Bestand Strommenge'!$K20/10^3","v":50.035072907089997},{"$f":"'D-Bestand Kapazität'!T10*'D-Bestand Strommenge'!$K20/10^3","v":45.04189044876},{"$f":"'D-Bestand Kapazität'!U10*'D-Bestand Strommenge'!$K20/10^3","v":40.592740532759997},{"$f":"'D-Bestand Kapazität'!V10*'D-Bestand Strommenge'!$K20/10^3","v":37.230717405759997},{"$f":"'D-Bestand Kapazität'!W10*'D-Bestand Strommenge'!$K20/10^3","v":34.261128196259996},{"$f":"'D-Bestand Kapazität'!X10*'D-Bestand Strommenge'!$K20/10^3","v":30.610883390260007},{"$f":"'D-Bestand Kapazität'!Y10*'D-Bestand Strommenge'!$K20/10^3","v":27.850498360859998},{"$f":"'D-Bestand Kapazität'!Z10*'D-Bestand Strommenge'!$K20/10^3","v":26.586956992859999},{"$f":"'D-Bestand Kapazität'!AA10*'D-Bestand Strommenge'!$K20/10^3","v":22.168137543819999},{"$f":"'D-Bestand Kapazität'!AB10*'D-Bestand Strommenge'!$K20/10^3","v":19.832695696769999},{"$f":"'D-Bestand Kapazität'!AC10*'D-Bestand Strommenge'!$K20/10^3","v":16.760894237149998},{"$f":"'D-Bestand Kapazität'!AD10*'D-Bestand Strommenge'!$K20/10^3","v":12.797513381539998},{"$f":"'D-Bestand Kapazität'!AE10*'D-Bestand Strommenge'!$K20/10^3","v":7.8334225413099983},{"$f":"'D-Bestand Kapazität'!AF10*'D-Bestand Strommenge'!$K20/10^3","v":0}]
[null,"Wind Offshore","Historisch","cl","Eigene Berechnungen","Eigene Berechnungen, basierend auf D-Bestand Kapazität und Volllaststunden-Annahme",null,null,null,null,{"$f":"'D-Bestand Kapazität'!K11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!L11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!M11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!N11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!O11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!P11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!Q11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!R11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!S11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!T11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!U11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!V11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!W11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!X11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!Y11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!Z11*'D-Bestand Strommenge'!$K21/10^3","v":3.4412280000000002},{"$f":"'D-Bestand Kapazität'!AA11*'D-Bestand Strommenge'!$K21/10^3","v":3.3311363999999997},{"$f":"'D-Bestand Kapazität'!AB11*'D-Bestand Strommenge'!$K21/10^3","v":3.1753463999999996},{"$f":"'D-Bestand Kapazität'!AC11*'D-Bestand Strommenge'!$K21/10^3","v":2.8004118},{"$f":"'D-Bestand Kapazität'!AD11*'D-Bestand Strommenge'!$K21/10^3","v":2.5234517999999997},{"$f":"'D-Bestand Kapazität'!AE11*'D-Bestand Strommenge'!$K21/10^3","v":1.6925717999999998},{"$f":"'D-Bestand Kapazität'!AF11*'D-Bestand Strommenge'!$K21/10^3","v":0}]
[null,"PV","Historisch","cl","Eigene Berechnungen","Eigene Berechnungen, basierend auf D-Bestand Kapazität und Volllaststunden-Annahme",null,null,null,null,{"$f":"'D-Bestand Kapazität'!K12*'D-Bestand Strommenge'!$K22/10^3","v":36.384},{"$f":"'D-Bestand Kapazität'!L12*'D-Bestand Strommenge'!$K22/10^3","v":36.384},{"$f":"'D-Bestand Kapazität'!M12*'D-Bestand Strommenge'!$K22/10^3","v":36.384},{"$f":"'D-Bestand Kapazität'!N12*'D-Bestand Strommenge'!$K22/10^3","v":36.384},{"$f":"'D-Bestand Kapazität'!O12*'D-Bestand Strommenge'!$K22/10^3","v":36.384},{"$f":"'D-Bestand Kapazität'!P12*'D-Bestand Strommenge'!$K22/10^3","v":36.384},{"$f":"'D-Bestand Kapazität'!Q12*'D-Bestand Strommenge'!$K22/10^3","v":36.384},{"$f":"'D-Bestand Kapazität'!R12*'D-Bestand Strommenge'!$K22/10^3","v":36.264986405760055},{"$f":"'D-Bestand Kapazität'!S12*'D-Bestand Strommenge'!$K22/10^3","v":36.160693263360059},{"$f":"'D-Bestand Kapazität'!T12*'D-Bestand Strommenge'!$K22/10^3","v":36.054880575360059},{"$f":"'D-Bestand Kapazität'!U12*'D-Bestand Strommenge'!$K22/10^3","v":35.918131887360062},{"$f":"'D-Bestand Kapazität'!V12*'D-Bestand Strommenge'!$K22/10^3","v":35.28834375936006},{"$f":"'D-Bestand Kapazität'!W12*'D-Bestand Strommenge'!$K22/10^3","v":34.400725781760059},{"$f":"'D-Bestand Kapazität'!X12*'D-Bestand Strommenge'!$K22/10^3","v":33.589914629760059},{"$f":"'D-Bestand Kapazität'!Y12*'D-Bestand Strommenge'!$K22/10^3","v":32.386313548800054},{"$f":"'D-Bestand Kapazität'!Z12*'D-Bestand Strommenge'!$K22/10^3","v":30.485952163200057},{"$f":"'D-Bestand Kapazität'!AA12*'D-Bestand Strommenge'!$K22/10^3","v":26.225030716800042},{"$f":"'D-Bestand Kapazität'!AB12*'D-Bestand Strommenge'!$K22/10^3","v":18.934909430400008},{"$f":"'D-Bestand Kapazität'!AC12*'D-Bestand Strommenge'!$K22/10^3","v":11.254534972800007},{"$f":"'D-Bestand Kapazität'!AD12*'D-Bestand Strommenge'!$K22/10^3","v":4.6859328479999851},{"$f":"'D-Bestand Kapazität'!AE12*'D-Bestand Strommenge'!$K22/10^3","v":1.6757369183999977},{"$f":"'D-Bestand Kapazität'!AF12*'D-Bestand Strommenge'!$K22/10^3","v":0}]
[]
[]
[null,"Volllaststunden",null,null,null,null,null,null,null,null,"2000-2014"]
[null,"Wasser"]
[null,"Gase"]
[null,"Biomasse","historisch","cl","Eigene Berechnung","so gewählt, dass mit Volllaststunden für Neubau aus Kohortenscharfen Daten die Gesamtstromerzeugung in den Jahren 2014-2020 kumuliert mit EEG in Zahlen übereinstimmt",null,null,null,null,5605]
[null,"Geothermie"]
[null,"Wind Onshore","historisch","cl","Eigene Berechnung","so gewählt, dass mit Volllaststunden für Neubau aus Kohortenscharfen Daten die Gesamtstromerzeugung in den Jahren 2014-2020 kumuliert mit EE in Zahlen übereinstimmt",null,null,null,null,1637]
[null,"Wind Offshore","historisch","cl","Eigene Berechnung","so gewählt, dass mit Volllaststunden für Neubau aus Kohortenscharfen Daten die Gesamtstromerzeugung in den Jahren 2014-2020 kumuliert mit EE in Zahlen übereinstimmt",null,null,null,null,3462]
[null,"PV","historisch","cl","Eigene Berechnung","so gewählt, dass mit Volllaststunden für Neubau aus Kohortenscharfen Daten die Gesamtstromerzeugung in den Jahren 2014-2020 kumuliert mit EE in Zahlen übereinstimmt",null,null,null,null,960]

{"sheet":"D-Bestand Zahlungen","index":44,"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","cl","Eigene Berechnungen","Eigene Berechnungen, basierend auf bisher angesetzten spezifischen Zahlungen, multipliziert mit Strommengen aus Blatt d-Bestand Strommenge",null,null,null,null,{"$f":"'D-Bestand Strommenge'!K6*'Nebenrechnung_Bestand Zahlungen'!K27","v":0.59286870539361292},{"$f":"'D-Bestand Strommenge'!L6*'Nebenrechnung_Bestand Zahlungen'!L27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!M6*'Nebenrechnung_Bestand Zahlungen'!M27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!N6*'Nebenrechnung_Bestand Zahlungen'!N27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!O6*'Nebenrechnung_Bestand Zahlungen'!O27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!P6*'Nebenrechnung_Bestand Zahlungen'!P27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!Q6*'Nebenrechnung_Bestand Zahlungen'!Q27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!R6*'Nebenrechnung_Bestand Zahlungen'!R27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!S6*'Nebenrechnung_Bestand Zahlungen'!S27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!T6*'Nebenrechnung_Bestand Zahlungen'!T27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!U6*'Nebenrechnung_Bestand Zahlungen'!U27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!V6*'Nebenrechnung_Bestand Zahlungen'!V27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!W6*'Nebenrechnung_Bestand Zahlungen'!W27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!X6*'Nebenrechnung_Bestand Zahlungen'!X27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!Y6*'Nebenrechnung_Bestand Zahlungen'!Y27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!Z6*'Nebenrechnung_Bestand Zahlungen'!Z27","v":0.59589834152286625},{"$f":"'D-Bestand Strommenge'!AA6*'Nebenrechnung_Bestand Zahlungen'!AA27","v":0.54195695216777517},{"$f":"'D-Bestand Strommenge'!AB6*'Nebenrechnung_Bestand Zahlungen'!AB27","v":0.50533948832503828},{"$f":"'D-Bestand Strommenge'!AC6*'Nebenrechnung_Bestand Zahlungen'!AC27","v":0.47262537548595118},{"$f":"'D-Bestand Strommenge'!AD6*'Nebenrechnung_Bestand Zahlungen'!AD27","v":0.45094447604902621},{"$f":"'D-Bestand Strommenge'!AE6*'Nebenrechnung_Bestand Zahlungen'!AE27","v":0.40388984807890255},{"$f":"'D-Bestand Strommenge'!AF6*'Nebenrechnung_Bestand Zahlungen'!AF27","v":0.39783057582039583}]
[null,"Gase","Historisch","cl","Eigene Berechnungen","Eigene Berechnungen, basierend auf bisher angesetzten spezifischen Zahlungen, multipliziert mit Strommengen aus Blatt d-Bestand Strommenge",null,null,null,null,{"$f":"'D-Bestand Strommenge'!K7*'Nebenrechnung_Bestand Zahlungen'!K28","v":0.10088070045763399},{"$f":"'D-Bestand Strommenge'!L7*'Nebenrechnung_Bestand Zahlungen'!L28","v":0.10116121574165485},{"$f":"'D-Bestand Strommenge'!M7*'Nebenrechnung_Bestand Zahlungen'!M28","v":0.10116121574165485},{"$f":"'D-Bestand Strommenge'!N7*'Nebenrechnung_Bestand Zahlungen'!N28","v":0.10116121574165485},{"$f":"'D-Bestand Strommenge'!O7*'Nebenrechnung_Bestand Zahlungen'!O28","v":0.10116121574165485},{"$f":"'D-Bestand Strommenge'!P7*'Nebenrechnung_Bestand Zahlungen'!P28","v":0.10116121574165485},{"$f":"'D-Bestand Strommenge'!Q7*'Nebenrechnung_Bestand Zahlungen'!Q28","v":0.10116121574165485},{"$f":"'D-Bestand Strommenge'!R7*'Nebenrechnung_Bestand Zahlungen'!R28","v":7.9133545585612253E-2},{"$f":"'D-Bestand Strommenge'!S7*'Nebenrechnung_Bestand Zahlungen'!S28","v":7.1727150881228011E-2},{"$f":"'D-Bestand Strommenge'!T7*'Nebenrechnung_Bestand Zahlungen'!T28","v":5.2864086060311559E-2},{"$f":"'D-Bestand Strommenge'!U7*'Nebenrechnung_Bestand Zahlungen'!U28","v":3.1357929537542545E-2},{"$f":"'D-Bestand Strommenge'!V7*'Nebenrechnung_Bestand Zahlungen'!V28","v":1.1322285335139877E-2},{"$f":"'D-Bestand Strommenge'!W7*'Nebenrechnung_Bestand Zahlungen'!W28","v":9.0650761329917826E-3},{"$f":"'D-Bestand Strommenge'!X7*'Nebenrechnung_Bestand Zahlungen'!X28","v":7.244575089586645E-3},{"$f":"'D-Bestand Strommenge'!Y7*'Nebenrechnung_Bestand Zahlungen'!Y28","v":6.9699990613540114E-3},{"$f":"'D-Bestand Strommenge'!Z7*'Nebenrechnung_Bestand Zahlungen'!Z28","v":6.741430146899088E-3},{"$f":"'D-Bestand Strommenge'!AA7*'Nebenrechnung_Bestand Zahlungen'!AA28","v":3.8404013457238352E-3},{"$f":"'D-Bestand Strommenge'!AB7*'Nebenrechnung_Bestand Zahlungen'!AB28","v":3.1931576106920341E-3},{"$f":"'D-Bestand Strommenge'!AC7*'Nebenrechnung_Bestand Zahlungen'!AC28","v":1.0846120363654757E-3},{"$f":"'D-Bestand Strommenge'!AD7*'Nebenrechnung_Bestand Zahlungen'!AD28","v":8.5736373947492236E-4},{"$f":"'D-Bestand Strommenge'!AE7*'Nebenrechnung_Bestand Zahlungen'!AE28","v":5.6103056804173075E-4},{"$f":"'D-Bestand Strommenge'!AF7*'Nebenrechnung_Bestand Zahlungen'!AF28","v":0}]
[null,"Biomasse","Historisch","cl","Eigene Berechnungen","Eigene Berechnungen, basierend auf bisher angesetzten spezifischen Zahlungen, multipliziert mit Strommengen aus Blatt d-Bestand Strommenge",null,null,null,null,{"$f":"'D-Bestand Strommenge'!K8*'Nebenrechnung_Bestand Zahlungen'!K29","v":7.2799949454380881},{"$f":"'D-Bestand Strommenge'!L8*'Nebenrechnung_Bestand Zahlungen'!L29","v":7.2822097617115737},{"$f":"'D-Bestand Strommenge'!M8*'Nebenrechnung_Bestand Zahlungen'!M29","v":7.2822097617115737},{"$f":"'D-Bestand Strommenge'!N8*'Nebenrechnung_Bestand Zahlungen'!N29","v":7.2822097617115737},{"$f":"'D-Bestand Strommenge'!O8*'Nebenrechnung_Bestand Zahlungen'!O29","v":7.2822097617115737},{"$f":"'D-Bestand Strommenge'!P8*'Nebenrechnung_Bestand Zahlungen'!P29","v":7.2822097617115737},{"$f":"'D-Bestand Strommenge'!Q8*'Nebenrechnung_Bestand Zahlungen'!Q29","v":7.2822097617115737},{"$f":"'D-Bestand Strommenge'!R8*'Nebenrechnung_Bestand Zahlungen'!R29","v":7.1835599193497597},{"$f":"'D-Bestand Strommenge'!S8*'Nebenrechnung_Bestand Zahlungen'!S29","v":7.0063821479103723},{"$f":"'D-Bestand Strommenge'!T8*'Nebenrechnung_Bestand Zahlungen'!T29","v":6.8884682715222976},{"$f":"'D-Bestand Strommenge'!U8*'Nebenrechnung_Bestand Zahlungen'!U29","v":6.7127656435478675},{"$f":"'D-Bestand Strommenge'!V8*'Nebenrechnung_Bestand Zahlungen'!V29","v":6.2423181166542427},{"$f":"'D-Bestand Strommenge'!W8*'Nebenrechnung_Bestand Zahlungen'!W29","v":5.4761455165830508},{"$f":"'D-Bestand Strommenge'!X8*'Nebenrechnung_Bestand Zahlungen'!X29","v":4.5511637155272862},{"$f":"'D-Bestand Strommenge'!Y8*'Nebenrechnung_Bestand Zahlungen'!Y29","v":3.8293232180234993},{"$f":"'D-Bestand Strommenge'!Z8*'Nebenrechnung_Bestand Zahlungen'!Z29","v":3.4436416618349535},{"$f":"'D-Bestand Strommenge'!AA8*'Nebenrechnung_Bestand Zahlungen'!AA29","v":2.9305329049374462},{"$f":"'D-Bestand Strommenge'!AB8*'Nebenrechnung_Bestand Zahlungen'!AB29","v":2.1644259699180277},{"$f":"'D-Bestand Strommenge'!AC8*'Nebenrechnung_Bestand Zahlungen'!AC29","v":0.89513810954450024},{"$f":"'D-Bestand Strommenge'!AD8*'Nebenrechnung_Bestand Zahlungen'!AD29","v":0.51884364039180542},{"$f":"'D-Bestand Strommenge'!AE8*'Nebenrechnung_Bestand Zahlungen'!AE29","v":0.23001388790139352},{"$f":"'D-Bestand Strommenge'!AF8*'Nebenrechnung_Bestand Zahlungen'!AF29","v":0}]
[null,"Geothermie","Historisch","cl","Eigene Berechnungen","Eigene Berechnungen, basierend auf bisher angesetzten spezifischen Zahlungen, multipliziert mit Strommengen aus Blatt d-Bestand Strommenge",null,null,null,null,{"$f":"'D-Bestand Strommenge'!K9*'Nebenrechnung_Bestand Zahlungen'!K30","v":3.5347562923361824E-2},{"$f":"'D-Bestand Strommenge'!L9*'Nebenrechnung_Bestand Zahlungen'!L30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!M9*'Nebenrechnung_Bestand Zahlungen'!M30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!N9*'Nebenrechnung_Bestand Zahlungen'!N30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!O9*'Nebenrechnung_Bestand Zahlungen'!O30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!P9*'Nebenrechnung_Bestand Zahlungen'!P30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!Q9*'Nebenrechnung_Bestand Zahlungen'!Q30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!R9*'Nebenrechnung_Bestand Zahlungen'!R30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!S9*'Nebenrechnung_Bestand Zahlungen'!S30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!T9*'Nebenrechnung_Bestand Zahlungen'!T30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!U9*'Nebenrechnung_Bestand Zahlungen'!U30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!V9*'Nebenrechnung_Bestand Zahlungen'!V30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!W9*'Nebenrechnung_Bestand Zahlungen'!W30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!X9*'Nebenrechnung_Bestand Zahlungen'!X30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!Y9*'Nebenrechnung_Bestand Zahlungen'!Y30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!Z9*'Nebenrechnung_Bestand Zahlungen'!Z30","v":3.7412390998028656E-2},{"$f":"'D-Bestand Strommenge'!AA9*'Nebenrechnung_Bestand Zahlungen'!AA30","v":3.5255721675931898E-2},{"$f":"'D-Bestand Strommenge'!AB9*'Nebenrechnung_Bestand Zahlungen'!AB30","v":3.5255721675931898E-2},{"$f":"'D-Bestand Strommenge'!AC9*'Nebenrechnung_Bestand Zahlungen'!AC30","v":3.5255721675931898E-2},{"$f":"'D-Bestand Strommenge'!AD9*'Nebenrechnung_Bestand Zahlungen'!AD30","v":2.0118844946834122E-2},{"$f":"'D-Bestand Strommenge'!AE9*'Nebenrechnung_Bestand Zahlungen'!AE30","v":4.1296561493336659E-3},{"$f":"'D-Bestand Strommenge'!AF9*'Nebenrechnung_Bestand Zahlungen'!AF30","v":0}]
[null,"Wind Onshore","Historisch","cl","Eigene Berechnungen","Eigene Berechnungen, basierend auf bisher angesetzten spezifischen Zahlungen, multipliziert mit Strommengen aus Blatt d-Bestand Strommenge",0,0,0,0,{"$f":"'D-Bestand Strommenge'!K10*'Nebenrechnung_Bestand Zahlungen'!K31","v":5.913608732102106},{"$f":"'D-Bestand Strommenge'!L10*'Nebenrechnung_Bestand Zahlungen'!L31","v":5.9080181485994006},{"$f":"'D-Bestand Strommenge'!M10*'Nebenrechnung_Bestand Zahlungen'!M31","v":5.8559783800617975},{"$f":"'D-Bestand Strommenge'!N10*'Nebenrechnung_Bestand Zahlungen'!N31","v":5.7958207532086137},{"$f":"'D-Bestand Strommenge'!O10*'Nebenrechnung_Bestand Zahlungen'!O31","v":5.7206040650143537},{"$f":"'D-Bestand Strommenge'!P10*'Nebenrechnung_Bestand Zahlungen'!P31","v":5.5391983038891324},{"$f":"'D-Bestand Strommenge'!Q10*'Nebenrechnung_Bestand Zahlungen'!Q31","v":5.3450702699699582},{"$f":"'D-Bestand Strommenge'!R10*'Nebenrechnung_Bestand Zahlungen'!R31","v":5.0040482709215501},{"$f":"'D-Bestand Strommenge'!S10*'Nebenrechnung_Bestand Zahlungen'!S31","v":4.5933769461465612},{"$f":"'D-Bestand Strommenge'!T10*'Nebenrechnung_Bestand Zahlungen'!T31","v":4.1397134228611003},{"$f":"'D-Bestand Strommenge'!U10*'Nebenrechnung_Bestand Zahlungen'!U31","v":3.7472829262103087},{"$f":"'D-Bestand Strommenge'!V10*'Nebenrechnung_Bestand Zahlungen'!V31","v":3.4352475905939217},{"$f":"'D-Bestand Strommenge'!W10*'Nebenrechnung_Bestand Zahlungen'!W31","v":3.1723216082086347},{"$f":"'D-Bestand Strommenge'!X10*'Nebenrechnung_Bestand Zahlungen'!X31","v":2.9186027412083968},{"$f":"'D-Bestand Strommenge'!Y10*'Nebenrechnung_Bestand Zahlungen'!Y31","v":2.5442182293103834},{"$f":"'D-Bestand Strommenge'!Z10*'Nebenrechnung_Bestand Zahlungen'!Z31","v":2.3488502345062381},{"$f":"'D-Bestand Strommenge'!AA10*'Nebenrechnung_Bestand Zahlungen'!AA31","v":1.9616616738554147},{"$f":"'D-Bestand Strommenge'!AB10*'Nebenrechnung_Bestand Zahlungen'!AB31","v":1.6397653312195617},{"$f":"'D-Bestand Strommenge'!AC10*'Nebenrechnung_Bestand Zahlungen'!AC31","v":1.212221907437363},{"$f":"'D-Bestand Strommenge'!AD10*'Nebenrechnung_Bestand Zahlungen'!AD31","v":0.62948449664969264},{"$f":"'D-Bestand Strommenge'!AE10*'Nebenrechnung_Bestand Zahlungen'!AE31","v":0.38775441579484493},{"$f":"'D-Bestand Strommenge'!AF10*'Nebenrechnung_Bestand Zahlungen'!AF31","v":0}]
[null,"Wind Offshore","Historisch","cl","Eigene Berechnungen","Eigene Berechnungen, basierend auf bisher angesetzten spezifischen Zahlungen, multipliziert mit Strommengen aus Blatt d-Bestand Strommenge",null,null,null,null,{"$f":"'D-Bestand Strommenge'!K11*'Nebenrechnung_Bestand Zahlungen'!K32","v":0.60716545563098923},{"$f":"'D-Bestand Strommenge'!L11*'Nebenrechnung_Bestand Zahlungen'!L32","v":0.60356357547678685},{"$f":"'D-Bestand Strommenge'!M11*'Nebenrechnung_Bestand Zahlungen'!M32","v":0.60356357547678685},{"$f":"'D-Bestand Strommenge'!N11*'Nebenrechnung_Bestand Zahlungen'!N32","v":0.60356357547678685},{"$f":"'D-Bestand Strommenge'!O11*'Nebenrechnung_Bestand Zahlungen'!O32","v":0.60356357547678685},{"$f":"'D-Bestand Strommenge'!P11*'Nebenrechnung_Bestand Zahlungen'!P32","v":0.60356357547678685},{"$f":"'D-Bestand Strommenge'!Q11*'Nebenrechnung_Bestand Zahlungen'!Q32","v":0.60356357547678685},{"$f":"'D-Bestand Strommenge'!R11*'Nebenrechnung_Bestand Zahlungen'!R32","v":0.59254805064153393},{"$f":"'D-Bestand Strommenge'!S11*'Nebenrechnung_Bestand Zahlungen'!S32","v":0.56103308229646875},{"$f":"'D-Bestand Strommenge'!T11*'Nebenrechnung_Bestand Zahlungen'!T32","v":0.49277975552190662},{"$f":"'D-Bestand Strommenge'!U11*'Nebenrechnung_Bestand Zahlungen'!U32","v":0.46000856913702937},{"$f":"'D-Bestand Strommenge'!V11*'Nebenrechnung_Bestand Zahlungen'!V32","v":0.35126853272283842},{"$f":"'D-Bestand Strommenge'!W11*'Nebenrechnung_Bestand Zahlungen'!W32","v":0.15540393694483204},{"$f":"'D-Bestand Strommenge'!X11*'Nebenrechnung_Bestand Zahlungen'!X32","v":0.10890415353008552},{"$f":"'D-Bestand Strommenge'!Y11*'Nebenrechnung_Bestand Zahlungen'!Y32","v":0.10880177353992368},{"$f":"'D-Bestand Strommenge'!Z11*'Nebenrechnung_Bestand Zahlungen'!Z32","v":0.10865322218164962},{"$f":"'D-Bestand Strommenge'!AA11*'Nebenrechnung_Bestand Zahlungen'!AA32","v":0.1045481204783134},{"$f":"'D-Bestand Strommenge'!AB11*'Nebenrechnung_Bestand Zahlungen'!AB32","v":9.8851901663614142E-2},{"$f":"'D-Bestand Strommenge'!AC11*'Nebenrechnung_Bestand Zahlungen'!AC32","v":8.5362751275515861E-2},{"$f":"'D-Bestand Strommenge'!AD11*'Nebenrechnung_Bestand Zahlungen'!AD32","v":7.5324521014464643E-2},{"$f":"'D-Bestand Strommenge'!AE11*'Nebenrechnung_Bestand Zahlungen'!AE32","v":4.6121585919529411E-2},{"$f":"'D-Bestand Strommenge'!AF11*'Nebenrechnung_Bestand Zahlungen'!AF32","v":0}]
[null,"PV","Historisch","cl","Eigene Berechnungen","Eigene Berechnungen, basierend auf bisher angesetzten spezifischen Zahlungen, multipliziert mit Strommengen aus Blatt d-Bestand Strommenge",null,null,null,null,{"$f":"'D-Bestand Strommenge'!K12*'Nebenrechnung_Bestand Zahlungen'!K33","v":11.066647591016324},{"$f":"'D-Bestand Strommenge'!L12*'Nebenrechnung_Bestand Zahlungen'!L33","v":10.908026153270542},{"$f":"'D-Bestand Strommenge'!M12*'Nebenrechnung_Bestand Zahlungen'!M33","v":10.908026153270542},{"$f":"'D-Bestand Strommenge'!N12*'Nebenrechnung_Bestand Zahlungen'!N33","v":10.908026153270542},{"$f":"'D-Bestand Strommenge'!O12*'Nebenrechnung_Bestand Zahlungen'!O33","v":10.908026153270542},{"$f":"'D-Bestand Strommenge'!P12*'Nebenrechnung_Bestand Zahlungen'!P33","v":10.908026153270542},{"$f":"'D-Bestand Strommenge'!Q12*'Nebenrechnung_Bestand Zahlungen'!Q33","v":10.908026153270542},{"$f":"'D-Bestand Strommenge'!R12*'Nebenrechnung_Bestand Zahlungen'!R33","v":10.86119713155138},{"$f":"'D-Bestand Strommenge'!S12*'Nebenrechnung_Bestand Zahlungen'!S33","v":10.811821691314007},{"$f":"'D-Bestand Strommenge'!T12*'Nebenrechnung_Bestand Zahlungen'!T33","v":10.762723491319454},{"$f":"'D-Bestand Strommenge'!U12*'Nebenrechnung_Bestand Zahlungen'!U33","v":10.700911781188493},{"$f":"'D-Bestand Strommenge'!V12*'Nebenrechnung_Bestand Zahlungen'!V33","v":10.350049468665192},{"$f":"'D-Bestand Strommenge'!W12*'Nebenrechnung_Bestand Zahlungen'!W33","v":9.8807645450106261},{"$f":"'D-Bestand Strommenge'!X12*'Nebenrechnung_Bestand Zahlungen'!X33","v":9.4713339193349313},{"$f":"'D-Bestand Strommenge'!Y12*'Nebenrechnung_Bestand Zahlungen'!Y33","v":8.8991898717387148},{"$f":"'D-Bestand Strommenge'!Z12*'Nebenrechnung_Bestand Zahlungen'!Z33","v":8.0374772613756083},{"$f":"'D-Bestand Strommenge'!AA12*'Nebenrechnung_Bestand Zahlungen'!AA33","v":6.2929346397361767},{"$f":"'D-Bestand Strommenge'!AB12*'Nebenrechnung_Bestand Zahlungen'!AB33","v":3.7425659024949911},{"$f":"'D-Bestand Strommenge'!AC12*'Nebenrechnung_Bestand Zahlungen'!AC33","v":1.7293195011654334},{"$f":"'D-Bestand Strommenge'!AD12*'Nebenrechnung_Bestand Zahlungen'!AD33","v":0.49607269647010133},{"$f":"'D-Bestand Strommenge'!AE12*'Nebenrechnung_Bestand Zahlungen'!AE33","v":0.15176649063590028},{"$f":"'D-Bestand Strommenge'!AF12*'Nebenrechnung_Bestand Zahlungen'!AF33","v":0}]

{"sheet":"Nebenrechnung_Bestand Zahlungen","index":45,"n_rows":33,"n_cols":32,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Strommengen"]
[null,"Originalwerte"]
[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]
[]
[]
[null,"Zahlungen"]
[null,"Originalwerte"]
[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]
[]
[null,"Spezifische Zahlungen (€/MWh)"]
[null,"aus Originalwerten berechnet, wird auf Blatt D-Bestand Zahlungen verwendet"]
[null,"Wasser",null,"cl","aus historischen Daten berechnet",null,null,null,null,null,{"$f":"K17/'Nebenrechnung_Bestand Zahlungen'!K6","v":9.3511562765650508E-2},{"$f":"L17/'Nebenrechnung_Bestand Zahlungen'!L6","v":9.3615459930580527E-2},{"$f":"M17/'Nebenrechnung_Bestand Zahlungen'!M6","v":9.3615459930580527E-2},{"$f":"N17/'Nebenrechnung_Bestand Zahlungen'!N6","v":9.3615459930580527E-2},{"$f":"O17/'Nebenrechnung_Bestand Zahlungen'!O6","v":9.3615459930580527E-2},{"$f":"P17/'Nebenrechnung_Bestand Zahlungen'!P6","v":9.3615459930580527E-2},{"$f":"Q17/'Nebenrechnung_Bestand Zahlungen'!Q6","v":9.3615459930580527E-2},{"$f":"R17/'Nebenrechnung_Bestand Zahlungen'!R6","v":9.3615459930580527E-2},{"$f":"S17/'Nebenrechnung_Bestand Zahlungen'!S6","v":9.3615459930580527E-2},{"$f":"T17/'Nebenrechnung_Bestand Zahlungen'!T6","v":9.3615459930580527E-2},{"$f":"U17/'Nebenrechnung_Bestand Zahlungen'!U6","v":9.3615459930580527E-2},{"$f":"V17/'Nebenrechnung_Bestand Zahlungen'!V6","v":9.3615459930580527E-2},{"$f":"W17/'Nebenrechnung_Bestand Zahlungen'!W6","v":9.3615459930580527E-2},{"$f":"X17/'Nebenrechnung_Bestand Zahlungen'!X6","v":9.3615459930580527E-2},{"$f":"Y17/'Nebenrechnung_Bestand Zahlungen'!Y6","v":9.3615459930580527E-2},{"$f":"Z17/'Nebenrechnung_Bestand Zahlungen'!Z6","v":9.3615459930580527E-2},{"$f":"AA17/'Nebenrechnung_Bestand Zahlungen'!AA6","v":9.3017434167469715E-2},{"$f":"AB17/'Nebenrechnung_Bestand Zahlungen'!AB6","v":9.4268020515928225E-2},{"$f":"AC17/'Nebenrechnung_Bestand Zahlungen'!AC6","v":9.3780042055603169E-2},{"$f":"AD17/'Nebenrechnung_Bestand Zahlungen'!AD6","v":9.290694054532235E-2},{"$f":"AE17/'Nebenrechnung_Bestand Zahlungen'!AE6","v":9.4964599477636011E-2},{"$f":"AF17/'Nebenrechnung_Bestand Zahlungen'!AF6","v":9.4667367043409084E-2}]
[null,"Gase",null,"cl","aus historischen Daten berechnet",null,null,null,null,null,{"$f":"K18/'Nebenrechnung_Bestand Zahlungen'!K7","v":7.0348923520323917E-2},{"$f":"L18/'Nebenrechnung_Bestand Zahlungen'!L7","v":7.0345368839756034E-2},{"$f":"M18/'Nebenrechnung_Bestand Zahlungen'!M7","v":7.0345368839756034E-2},{"$f":"N18/'Nebenrechnung_Bestand Zahlungen'!N7","v":7.0345368839756034E-2},{"$f":"O18/'Nebenrechnung_Bestand Zahlungen'!O7","v":7.0345368839756034E-2},{"$f":"P18/'Nebenrechnung_Bestand Zahlungen'!P7","v":7.0345368839756034E-2},{"$f":"Q18/'Nebenrechnung_Bestand Zahlungen'!Q7","v":7.0345368839756034E-2},{"$f":"R18/'Nebenrechnung_Bestand Zahlungen'!R7","v":7.1186160279419222E-2},{"$f":"S18/'Nebenrechnung_Bestand Zahlungen'!S7","v":7.0974229205192862E-2},{"$f":"T18/'Nebenrechnung_Bestand Zahlungen'!T7","v":7.1247540729117528E-2},{"$f":"U18/'Nebenrechnung_Bestand Zahlungen'!U7","v":7.1385342274186608E-2},{"$f":"V18/'Nebenrechnung_Bestand Zahlungen'!V7","v":7.2658461369571783E-2},{"$f":"W18/'Nebenrechnung_Bestand Zahlungen'!W7","v":7.2305250291066575E-2},{"$f":"X18/'Nebenrechnung_Bestand Zahlungen'!X7","v":7.2103082060651774E-2},{"$f":"Y18/'Nebenrechnung_Bestand Zahlungen'!Y7","v":7.2039323017957332E-2},{"$f":"Z18/'Nebenrechnung_Bestand Zahlungen'!Z7","v":7.2008668211984345E-2},{"$f":"AA18/'Nebenrechnung_Bestand Zahlungen'!AA7","v":6.9724070569698746E-2},{"$f":"AB18/'Nebenrechnung_Bestand Zahlungen'!AB7","v":6.6039227712740831E-2},{"$f":"AC18/'Nebenrechnung_Bestand Zahlungen'!AC7","v":7.1806948728712072E-2},{"$f":"AD18/'Nebenrechnung_Bestand Zahlungen'!AD7","v":6.9325443784660254E-2},{"$f":"AE18/'Nebenrechnung_Bestand Zahlungen'!AE7","v":6.9089890602600887E-2},0]
[null,"Biomasse",null,"cl","aus historischen Daten berechnet",null,null,null,null,null,{"$f":"K19/'Nebenrechnung_Bestand Zahlungen'!K8","v":0.19103389018189004},{"$f":"L19/'Nebenrechnung_Bestand Zahlungen'!L8","v":0.19109200903663284},{"$f":"M19/'Nebenrechnung_Bestand Zahlungen'!M8","v":0.19109200903663284},{"$f":"N19/'Nebenrechnung_Bestand Zahlungen'!N8","v":0.19109200903663284},{"$f":"O19/'Nebenrechnung_Bestand Zahlungen'!O8","v":0.19109200903663284},{"$f":"P19/'Nebenrechnung_Bestand Zahlungen'!P8","v":0.19109200903663284},{"$f":"Q19/'Nebenrechnung_Bestand Zahlungen'!Q8","v":0.19109200903663284},{"$f":"R19/'Nebenrechnung_Bestand Zahlungen'!R8","v":0.19350711511233198},{"$f":"S19/'Nebenrechnung_Bestand Zahlungen'!S8","v":0.19425520353455383},{"$f":"T19/'Nebenrechnung_Bestand Zahlungen'!T8","v":0.19524124843854013},{"$f":"U19/'Nebenrechnung_Bestand Zahlungen'!U8","v":0.19754059480167147},{"$f":"V19/'Nebenrechnung_Bestand Zahlungen'!V8","v":0.20285180526138166},{"$f":"W19/'Nebenrechnung_Bestand Zahlungen'!W8","v":0.2037773076887574},{"$f":"X19/'Nebenrechnung_Bestand Zahlungen'!X8","v":0.20574755843986295},{"$f":"Y19/'Nebenrechnung_Bestand Zahlungen'!Y8","v":0.20665337759023},{"$f":"Z19/'Nebenrechnung_Bestand Zahlungen'!Z8","v":0.20835651872079897},{"$f":"AA19/'Nebenrechnung_Bestand Zahlungen'!AA8","v":0.20968023865474586},{"$f":"AB19/'Nebenrechnung_Bestand Zahlungen'!AB8","v":0.20801184848316853},{"$f":"AC19/'Nebenrechnung_Bestand Zahlungen'!AC8","v":0.19956502847149796},{"$f":"AD19/'Nebenrechnung_Bestand Zahlungen'!AD8","v":0.1984762902436211},{"$f":"AE19/'Nebenrechnung_Bestand Zahlungen'!AE8","v":0.19537897086151365},0]
[null,"Geothermie",null,"cl","aus historischen Daten berechnet",null,null,null,null,null,{"$f":"K20/'Nebenrechnung_Bestand Zahlungen'!K9","v":0.25008545898565532},{"$f":"L20/'Nebenrechnung_Bestand Zahlungen'!L9","v":0.24993440357416402},{"$f":"M20/'Nebenrechnung_Bestand Zahlungen'!M9","v":0.24993440357416402},{"$f":"N20/'Nebenrechnung_Bestand Zahlungen'!N9","v":0.24993440357416402},{"$f":"O20/'Nebenrechnung_Bestand Zahlungen'!O9","v":0.24993440357416402},{"$f":"P20/'Nebenrechnung_Bestand Zahlungen'!P9","v":0.24993440357416402},{"$f":"Q20/'Nebenrechnung_Bestand Zahlungen'!Q9","v":0.24993440357416402},{"$f":"R20/'Nebenrechnung_Bestand Zahlungen'!R9","v":0.24993440357416402},{"$f":"S20/'Nebenrechnung_Bestand Zahlungen'!S9","v":0.24993440357416402},{"$f":"T20/'Nebenrechnung_Bestand Zahlungen'!T9","v":0.24993440357416402},{"$f":"U20/'Nebenrechnung_Bestand Zahlungen'!U9","v":0.24993440357416402},{"$f":"V20/'Nebenrechnung_Bestand Zahlungen'!V9","v":0.24993440357416402},{"$f":"W20/'Nebenrechnung_Bestand Zahlungen'!W9","v":0.24993440357416402},{"$f":"X20/'Nebenrechnung_Bestand Zahlungen'!X9","v":0.24993440357416402},{"$f":"Y20/'Nebenrechnung_Bestand Zahlungen'!Y9","v":0.24993440357416402},{"$f":"Z20/'Nebenrechnung_Bestand Zahlungen'!Z9","v":0.24993440357416402},{"$f":"AA20/'Nebenrechnung_Bestand Zahlungen'!AA9","v":0.25133684015377072},{"$f":"AB20/'Nebenrechnung_Bestand Zahlungen'!AB9","v":0.25133684015377072},{"$f":"AC20/'Nebenrechnung_Bestand Zahlungen'!AC9","v":0.25133684015377072},{"$f":"AD20/'Nebenrechnung_Bestand Zahlungen'!AD9","v":0.25093754409437441},{"$f":"AE20/'Nebenrechnung_Bestand Zahlungen'!AE9","v":0.24737651341290706},0]
[null,"Wind Onshore",null,"cl","aus historischen Daten berechnet",null,null,null,null,null,{"$f":"K21/'Nebenrechnung_Bestand Zahlungen'!K10","v":9.6025176890307859E-2},{"$f":"L21/'Nebenrechnung_Bestand Zahlungen'!L10","v":9.6219399061633404E-2},{"$f":"M21/'Nebenrechnung_Bestand Zahlungen'!M10","v":9.6254641099700847E-2},{"$f":"N21/'Nebenrechnung_Bestand Zahlungen'!N10","v":9.6302327049486422E-2},{"$f":"O21/'Nebenrechnung_Bestand Zahlungen'!O10","v":9.6363082720431786E-2},{"$f":"P21/'Nebenrechnung_Bestand Zahlungen'!P10","v":9.4877066422467612E-2},{"$f":"Q21/'Nebenrechnung_Bestand Zahlungen'!Q10","v":9.3384877748194081E-2},{"$f":"R21/'Nebenrechnung_Bestand Zahlungen'!R10","v":9.2187983458524539E-2},{"$f":"S21/'Nebenrechnung_Bestand Zahlungen'!S10","v":9.180314286092861E-2},{"$f":"T21/'Nebenrechnung_Bestand Zahlungen'!T10","v":9.1908074497238743E-2},{"$f":"U21/'Nebenrechnung_Bestand Zahlungen'!U10","v":9.2314115209494133E-2},{"$f":"V21/'Nebenrechnung_Bestand Zahlungen'!V10","v":9.2269175292938391E-2},{"$f":"W21/'Nebenrechnung_Bestand Zahlungen'!W10","v":9.2592444417955E-2},{"$f":"X21/'Nebenrechnung_Bestand Zahlungen'!X10","v":9.5345263447609588E-2},{"$f":"Y21/'Nebenrechnung_Bestand Zahlungen'!Y10","v":9.1352700276485121E-2},{"$f":"Z21/'Nebenrechnung_Bestand Zahlungen'!Z10","v":8.8345959830492385E-2},{"$f":"AA21/'Nebenrechnung_Bestand Zahlungen'!AA10","v":8.849014356653899E-2},{"$f":"AB21/'Nebenrechnung_Bestand Zahlungen'!AB10","v":8.2679901728468397E-2},{"$f":"AC21/'Nebenrechnung_Bestand Zahlungen'!AC10","v":7.2324417199084223E-2},{"$f":"AD21/'Nebenrechnung_Bestand Zahlungen'!AD10","v":4.9188031915458189E-2},{"$f":"AE21/'Nebenrechnung_Bestand Zahlungen'!AE10","v":4.9500000000000002E-2},0]
[null,"Wind Offshore",null,"cl","aus historischen Daten berechnet",null,null,null,null,null,{"$f":"K22/'Nebenrechnung_Bestand Zahlungen'!K11","v":0.17643860146174248},{"$f":"L22/'Nebenrechnung_Bestand Zahlungen'!L11","v":0.17539191691942144},{"$f":"M22/'Nebenrechnung_Bestand Zahlungen'!M11","v":0.17539191691942144},{"$f":"N22/'Nebenrechnung_Bestand Zahlungen'!N11","v":0.17539191691942144},{"$f":"O22/'Nebenrechnung_Bestand Zahlungen'!O11","v":0.17539191691942144},{"$f":"P22/'Nebenrechnung_Bestand Zahlungen'!P11","v":0.17539191691942144},{"$f":"Q22/'Nebenrechnung_Bestand Zahlungen'!Q11","v":0.17539191691942144},{"$f":"R22/'Nebenrechnung_Bestand Zahlungen'!R11","v":0.17219087216584716},{"$f":"S22/'Nebenrechnung_Bestand Zahlungen'!S11","v":0.16303281337257186},{"$f":"T22/'Nebenrechnung_Bestand Zahlungen'!T11","v":0.14319881028571968},{"$f":"U22/'Nebenrechnung_Bestand Zahlungen'!U11","v":0.13367570214383626},{"$f":"V22/'Nebenrechnung_Bestand Zahlungen'!V11","v":0.10207650661997357},{"$f":"W22/'Nebenrechnung_Bestand Zahlungen'!W11","v":4.5159442194714225E-2},{"$f":"X22/'Nebenrechnung_Bestand Zahlungen'!X11","v":3.164688696305084E-2},{"$f":"Y22/'Nebenrechnung_Bestand Zahlungen'!Y11","v":3.1617135958420563E-2},{"$f":"Z22/'Nebenrechnung_Bestand Zahlungen'!Z11","v":3.1573967834055056E-2},{"$f":"AA22/'Nebenrechnung_Bestand Zahlungen'!AA11","v":3.1385121449338853E-2},{"$f":"AB22/'Nebenrechnung_Bestand Zahlungen'!AB11","v":3.1131060744621172E-2},{"$f":"AC22/'Nebenrechnung_Bestand Zahlungen'!AC11","v":3.048221382138008E-2},{"$f":"AD22/'Nebenrechnung_Bestand Zahlungen'!AD11","v":2.9849795829056315E-2},{"$f":"AE22/'Nebenrechnung_Bestand Zahlungen'!AE11","v":2.7249411764705883E-2},0]
[null,"PV",null,"cl","aus historischen Daten berechnet",null,null,null,null,null,{"$f":"K23/'Nebenrechnung_Bestand Zahlungen'!K12","v":0.30416247776540029},{"$f":"L23/'Nebenrechnung_Bestand Zahlungen'!L12","v":0.29980282963034693},{"$f":"M23/'Nebenrechnung_Bestand Zahlungen'!M12","v":0.29980282963034693},{"$f":"N23/'Nebenrechnung_Bestand Zahlungen'!N12","v":0.29980282963034693},{"$f":"O23/'Nebenrechnung_Bestand Zahlungen'!O12","v":0.29980282963034693},{"$f":"P23/'Nebenrechnung_Bestand Zahlungen'!P12","v":0.29980282963034693},{"$f":"Q23/'Nebenrechnung_Bestand Zahlungen'!Q12","v":0.29980282963034693},{"$f":"R23/'Nebenrechnung_Bestand Zahlungen'!R12","v":0.29949541439304855},{"$f":"S23/'Nebenrechnung_Bestand Zahlungen'!S12","v":0.29899376133557487},{"$f":"T23/'Nebenrechnung_Bestand Zahlungen'!T12","v":0.29850947554308943},{"$f":"U23/'Nebenrechnung_Bestand Zahlungen'!U12","v":0.29792506511047828},{"$f":"V23/'Nebenrechnung_Bestand Zahlungen'!V12","v":0.29329938348041318},{"$f":"W23/'Nebenrechnung_Bestand Zahlungen'!W12","v":0.28722546750015376},{"$f":"X23/'Nebenrechnung_Bestand Zahlungen'!X12","v":0.28196957401444239},{"$f":"Y23/'Nebenrechnung_Bestand Zahlungen'!Y12","v":0.27478242802563241},{"$f":"Z23/'Nebenrechnung_Bestand Zahlungen'!Z12","v":0.26364527564527701},{"$f":"AA23/'Nebenrechnung_Bestand Zahlungen'!AA12","v":0.23995909509859426},{"$f":"AB23/'Nebenrechnung_Bestand Zahlungen'!AB12","v":0.19765428064241486},{"$f":"AC23/'Nebenrechnung_Bestand Zahlungen'!AC12","v":0.15365534918544904},{"$f":"AD23/'Nebenrechnung_Bestand Zahlungen'!AD12","v":0.10586423505446335},{"$f":"AE23/'Nebenrechnung_Bestand Zahlungen'!AE12","v":9.0567015006632251E-2},0]

{"sheet":"D-Grünstromprivileg","index":46,"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":47,"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","fh","Eigenversorgung nach §61(3) aus ÜNB-Umlageberechnung für 2020","Eigenversorgung nach §61(3) aus ÜNB-Umlageberechnung für 2020",66.919000000000011,54.256241999999979,62.173272999999973,52.680143000000065,44.33,57.291305999999999,48.547290999999994,60.951926519999994,61.173551851607797,69.750429999999994,68.086641999999998,60.732941999999994,47.785909999999994,{"$f":"R6","v":47.785909999999994},47.785909999999994,47.785909999999994,47.785909999999994,47.785909999999994,47.785909999999994,47.785909999999994,47.785909999999994,47.785909999999994,47.785909999999994,47.785909999999994,47.785909999999994,47.785909999999994]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"* ab 2019 inklusive Pumpstrom"]

{"sheet":"D-Eigenverbrauch fossile Neue","index":48,"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","fh","Kein Neubau",null,0,0,0,0,0,0,0,1.1745889999999999,1.5439479999999999,2.5107649999999997,3.6564139999999998,3.8827539999999998,5.2223569999999997,{"$f":"R6","v":5.2223569999999997},5.2223569999999997,5.2223569999999997,5.2223569999999997,5.2223569999999997,5.2223569999999997,5.2223569999999997,5.2223569999999997,5.2223569999999997,5.2223569999999997,5.2223569999999997,5.2223569999999997,5.2223569999999997]

{"sheet":"D-Eigenverbrauch EE-Bestand","index":49,"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/fh","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.",0,0,0.57208800000000004,2.3374609999999998,2.7879685354829888,2.0086940000000002,2.2527089999999999,1.6616164800000002,1.800618148392207,2.0329390000000003,2.4753820000000002,3.1455769999999998,4.1792249999999997,2.0868880918641164,2.0500092058269064,1.9976632048994638,1.9512618602287659,1.8813020629850441,1.7739679916827171,1.5292463091134123,1.1231382177961986,0.71114051333572914,0.29259267837014319,0.11073023140455976,5.5428415282797027E-3,5.5428415282797027E-3]

{"sheet":"D-Umlagereduktion Grünstrom","index":50,"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":51,"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":52,"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","fh","Historische Werte aus ÜNB-Jahresprognosen. Quotient aus Eigenverbrauch und Vergütungszahlungen für Eigenverbrauch",null,0,0,117.34452741536268,42.446530658693341,42.446530658693341,61.584873056821998,55.353612472804969,116.59227181465116,56.297696752497401,41.435472923873455,37.246225444316316,28.583544616898731,25.519445424469026,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D-Managementprämie_Bestand","index":53,"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$14","v":0},0,5.9352295566502469E-3,5.8475168045815252E-3,5.7611003000803207E-3,5.6759608867786426E-3,5.59207969140753E-3,5.5094381196133316E-3,5.4280178518357949E-3,5.3478008392470891E-3,5.2687692997508279E-3,5.1909057140402245E-3,5.1141928217145081E-3,5.0386136174527174E-3,4.9641513472440564E-3]
[null,"Gase","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,1.0429840000000001E-3,1.8630400000000001E-3,1.7739950000000002E-3,1.812908E-3,0,{"$f":"Q22/Q$14","v":0},0,0,1.7861162561576356E-3,1.7597204494163902E-3,1.7337147284890546E-3,1.708093328560645E-3,1.6828505700104879E-3,1.6579808571531905E-3,1.6334786769982175E-3,1.6093385980278005E-3,1.5855552689929072E-3,1.5621234177270024E-3,1.5390378499773422E-3,1.5162934482535393E-3,1.4938851706931423E-3]
[null,"Biomasse","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,4.3850929999999996E-2,5.8247980000000005E-2,6.2028065000000007E-2,6.2409504000000005E-2,0,{"$f":"Q23/Q$14","v":0},0,0,6.1487196059113312E-2,6.0578518284840711E-2,5.9683269246148488E-2,5.8801250488816258E-2,5.7932266491444596E-2,5.7076124622112909E-2,5.6232635095677753E-2,5.5401610931702226E-2,5.4582867913007128E-2,5.3776224544834612E-2,5.2981502014615385E-2,5.2198524152330436E-2,5.1427117391458561E-2]
[null,"Geothermie","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,3.3599999999999997E-5,1.9669000000000002E-4,2.1216200000000001E-4,3.4630000000000001E-4,0,{"$f":"Q24/Q$14","v":0},0,0,3.4118226600985226E-4,3.3614016355650473E-4,3.3117257493251703E-4,3.2627839894829269E-4,3.2145655068797316E-4,3.1670596126893909E-4,3.1202557760486618E-4,3.0741436217228196E-4,3.0287129278057341E-4,2.9839536234539253E-4,2.939855786654114E-4,2.8964096420237579E-4,2.8536055586440964E-4]
[null,"Wind Onshore","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,0.206644672,0.27028342599999999,0.30297696900000004,0.350982717,0,{"$f":"Q25/Q$14","v":0},0,0,0.34579578029556651,0.34068549782814445,0.33565073677649704,0.33069038106058823,0.32580333109417564,0.32098850354105979,0.31624483107493584,0.31157126214279396,0.30696676073181672,0.30243030613972094,0.29796089274849358,0.29355752980147154,0.28921924118371578]
[null,"Wind Offshore","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,2.9591831999999998E-2,6.1518174000000002E-2,8.013342200000001E-2,9.025762200000001E-2,0,{"$f":"Q26/Q$14","v":0},0,0,8.892376551724139E-2,8.7609621199252627E-2,8.631489773325382E-2,8.5039308111580142E-2,8.3782569568059254E-2,8.2544403515329337E-2,8.1324535483083105E-2,8.0122695057224733E-2,7.8938615819925853E-2,7.7772035290567351E-2,7.6622694867554061E-2,7.549033977098922E-2,7.4374718986196284E-2]
[null,"PV","Referenz","cl",null,"Managementprämie aus den ÜNB-Prognosen, Fortschreibung für Folgejahre",0,0,0,0,0,1.9274279999999998E-2,2.7842141000000001E-2,3.2017428000000001E-2,3.6180617000000005E-2,0,{"$f":"Q27/Q$14","v":0},0,0,3.5645928078817744E-2,3.5119140964352459E-2,3.4600138881135431E-2,3.408880677944378E-2,3.3585031309796835E-2,3.3088700797829398E-2,3.2599705219536361E-2,3.2117936176883119E-2,3.1643286873776474E-2,3.1175652092390618E-2,3.0714928169842975E-2,3.0261012975214756E-2,2.9813805886911092E-2]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'D-Inflationsrate'!L6","v":5.0000000000000001E-3},{"$f":"'D-Inflationsrate'!M6","v":1.4999999999999999E-2},{"$f":"'D-Inflationsrate'!N6","v":1.7999999999999999E-2},{"$f":"'D-Inflationsrate'!O6","v":1.4E-2},{"$f":"'D-Inflationsrate'!P6","v":5.0000000000000001E-3},{"$f":"'D-Inflationsrate'!Q6","v":2.9000000000000001E-2},{"$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$60,K14*(1+K13),1))","v":0.89584877411495478},{"$f":"IF(M4<ControlPanel!$D$60,N14/(1+N13),IF(M4>ControlPanel!$D$60,L14*(1+L13),1))","v":0.90928650572667902},{"$f":"IF(N4<ControlPanel!$D$60,O14/(1+O13),IF(N4>ControlPanel!$D$60,M14*(1+M13),1))","v":0.92565366282975925},{"$f":"IF(O4<ControlPanel!$D$60,P14/(1+P13),IF(O4>ControlPanel!$D$60,N14*(1+N13),1))","v":0.93861281410937591},{"$f":"IF(P4<ControlPanel!$D$60,Q14/(1+Q13),IF(P4>ControlPanel!$D$60,O14*(1+O13),1))","v":0.94330587817992273},{"$f":"IF(Q4<ControlPanel!$D$60,R14/(1+R13),IF(Q4>ControlPanel!$D$60,P14*(1+P13),1))","v":0.97066174864714039},{"$f":"IF(R4<ControlPanel!$D$60,S14/(1+S13),IF(R4>ControlPanel!$D$60,Q14*(1+Q13),1))","v":0.98522167487684742},{"$f":"IF(S4<ControlPanel!$D$60,T14/(1+T13),IF(S4>ControlPanel!$D$60,R14*(1+R13),1))","v":1},{"$f":"IF(T4<ControlPanel!$D$60,U14/(1+U13),IF(T4>ControlPanel!$D$60,S14*(1+S13),1))","v":1.0149999999999999},{"$f":"IF(U4<ControlPanel!$D$60,V14/(1+V13),IF(U4>ControlPanel!$D$60,T14*(1+T13),1))","v":1.0302249999999997},{"$f":"IF(V4<ControlPanel!$D$60,W14/(1+W13),IF(V4>ControlPanel!$D$60,U14*(1+U13),1))","v":1.0456783749999996},{"$f":"IF(W4<ControlPanel!$D$60,X14/(1+X13),IF(W4>ControlPanel!$D$60,V14*(1+V13),1))","v":1.0613635506249994},{"$f":"IF(X4<ControlPanel!$D$60,Y14/(1+Y13),IF(X4>ControlPanel!$D$60,W14*(1+W13),1))","v":1.0772840038843743},{"$f":"IF(Y4<ControlPanel!$D$60,Z14/(1+Z13),IF(Y4>ControlPanel!$D$60,X14*(1+X13),1))","v":1.0934432639426397},{"$f":"IF(Z4<ControlPanel!$D$60,AA14/(1+AA13),IF(Z4>ControlPanel!$D$60,Y14*(1+Y13),1))","v":1.1098449129017791},{"$f":"IF(AA4<ControlPanel!$D$60,AB14/(1+AB13),IF(AA4>ControlPanel!$D$60,Z14*(1+Z13),1))","v":1.1264925865953057},{"$f":"IF(AB4<ControlPanel!$D$60,AC14/(1+AC13),IF(AB4>ControlPanel!$D$60,AA14*(1+AA13),1))","v":1.1433899753942351},{"$f":"IF(AC4<ControlPanel!$D$60,AD14/(1+AD13),IF(AC4>ControlPanel!$D$60,AB14*(1+AB13),1))","v":1.1605408250251485},{"$f":"IF(AD4<ControlPanel!$D$60,AE14/(1+AE13),IF(AD4>ControlPanel!$D$60,AC14*(1+AC13),1))","v":1.1779489374005256},{"$f":"IF(AE4<ControlPanel!$D$60,AF14/(1+AF13),IF(AE4>ControlPanel!$D$60,AD14*(1+AD13),1))","v":1.1956181714615335},{"$f":"IF(AF4<ControlPanel!$D$60,AG14/(1+AG13),IF(AF4>ControlPanel!$D$60,AE14*(1+AE13),1))","v":1.2135524440334564}]
[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,0,0,6.0242580000000002E-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,0,0,1.812908E-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,0,0,6.2409504000000005E-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,0,0,3.4630000000000001E-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,0,0,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717,0.350982717]
[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,0,0,9.025762200000001E-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,0,0,3.6180617000000005E-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":54,"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",79.900000000000006,70,66.8,66.8,68.099999999999994,79,86.5,77.2,70.3,62,62,62,{"$f":"($AE$6-Q6)/($AE$4-Q4)+Q6","v":59.714285714285715},57.428571428571431,55.142857142857146,52.857142857142861,50.571428571428577,48.285714285714292,46.000000000000007,43.714285714285722,41.428571428571438,39.142857142857153,36.857142857142861,34.571428571428577,32.285714285714292,30]

{"sheet":"D-Kapazitäten 2009","index":55,"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,4.2930000000000001]
[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":56,"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\"",0,0,0,0,0]
[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\"",{"$f":"0.055+0.221","v":0.27600000000000002},{"$f":"0.051+0.34","v":0.39100000000000001},{"$f":"0.068+0.154","v":0.222},{"$f":"0.152+0.586","v":0.73799999999999999},{"$f":"0.292-0.292","v":0}]
[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\"",0,0,0,0,0]

{"sheet":"D-EE-Kapazitäten nicht EEG","index":57,"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":58,"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":59,"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","fh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,0.997,0.99499999999999988,0.999,0.98105590087551808,0.9956912515825258,1.0116209702340726,0.9709722384042121,0.86677709396424174,0.90209234807398175,0.856711414157037,0.8009600117483695]
[null,"Gase","Referenz","fh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,1,1,1.0009999999999999,0.97717321179556171,1.0002629114025319,1.0049373882866919,0.97058959073921358,0.86662455275027428,0.90281181980152869,0.8571700494579414,0.80269712483770439]
[null,"Biomasse","Referenz","fh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,1,1,1,0.97709594916872755,1.0002385970999215,1.0063944731686187,0.9705803052660652,0.86662613565660029,0.903426744754666,0.85645616834366967,0.80261389816483342]
[null,"Geothermie","Referenz","fh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,1,1,1.0009999999999999,0.9704087662222286,1.0002616235355399,1.0008007458944923,0.9576555779076602,0.86672159719942365,0.90252197726556671,0.85439545882115719,0.80012668123190367]
[null,"Wind Onshore","Referenz","fh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,0.90500000000000003,0.88900000000000012,0.85099999999999998,0.87804199451939391,0.88474320646636939,0.88556376387505709,0.79928775421656872,0.67846507330943984,0.76098384865625657,0.74498851826199786,0.73040126499934588]
[null,"Wind Offshore","Referenz","fh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,1.02,0.997,0.91799999999999993,0.93555612050472214,0.9825534567397779,0.92131005898091034,0.88317632340840491,0.79026862178293367,0.78878831448197484,0.76115118938091875,0.76039618267720654]
[null,"PV","Referenz","fh","ÜNB","Quelle: ÜNB-Umlageberechnungen",0,0,1.046,0.98100000000000009,1.0109999999999999,0.94011333796182017,0.97823510223085741,1.0007946618334671,0.9155231610892961,0.85632717217267751,0.8187078708852541,0.78547462477492302,0.73094824259947966]
[]
[]
[]
[null,"Diese Werte werden von den ÜNB nicht direkt berichtet, können aber berechnet werden (Vermarktungserlöse von Anlagenbetreibern, die Marktprämie erhalten / (Strommenge Marktprämie * Strompreis))"]