{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["DCF (2012)","Strompreise","Gaspreise","Riskpremium","Feuil2"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":6,"defined_names":88,"comments":1,"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":"DCF (2012)","index":0,"n_rows":107,"n_cols":70,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["DCF-Rechnung",{"$f":"[4]Brst!$B$4","v":"Frankreich"},null,null,null,"to be updated with new MPE_NOM"]
["Jahr",null,null,null,null,"2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31"]
["Nominalzins n. St.",6.9000000000000006E-2,null,null,null,{"$f":"IF(YEAR(F$2)>=YEAR($B$6),(1+$B3)^-(YEARFRAC($B$6-1,F$2,4)),(1+$B3)^(YEARFRAC($B$6-1,F$2,4)))","v":1.2348145719344297},{"$f":"IF(YEAR(G$2)>=YEAR($B$6),(1+$B3)^-(YEARFRAC($B$6-1,G$2,4)),(1+$B3)^(YEARFRAC($B$6-1,G$2,4)))","v":1.1551118540078855},{"$f":"IF(YEAR(H$2)>=YEAR($B$6),(1+$B3)^-(YEARFRAC($B$6-1,H$2,4)),(1+$B3)^(YEARFRAC($B$6-1,H$2,4)))","v":1.0805536520186021},1.0108079064720319,0.94556399108702704,0.88453132936111045,0.82743810043134758,0.77403002846711655,0.72406925020310253,0.67733325556885182,0.63361389669677448,0.59271646089501817,0.55445880345651843,0.51867053644201921,0.48519226982415264,0.45387490161286492,0.42457895380062205,0.39717395116989906,0.37153784019635083,0.34755644545963599,0.32512296114091299,0.30413747534229468,0.28450652510972374,0.26614268017747778,0.24896415358042825,0.23289443739983937,0.21786196202042973,0.20379977738113167,0.19064525479993605,0.17833980804484198,0.16682863240864546,0.15606046062548687,0.14598733454208315,{"$f":"IF(YEAR(AM$2)>=YEAR($B$6),(1+$B3)^-(YEARFRAC($B$6-1,AM$2,4)),(1+$B3)^(YEARFRAC($B$6-1,AM$2,4)))","v":0.13656439152673822},0.12774966466486271,0.11950389585113441,0.11179036094586946,0.10457470621690311,9.782479533854363E-2,9.1510566266177373E-2,8.5603897349090158E-2,8.0078482085210637E-2,7.4909711959972522E-2,7.007456684749537E-2,6.5551512485963859E-2,6.1320404570592957E-2,5.7362399037037368E-2,5.3659868135675762E-2,5.0196321922989479E-2,4.6956334820383042E-2,4.3925476913361135E-2,4.1090249685089925E-2,3.8438025898119677E-2,3.5956993356519806E-2,3.3636102297960539E-2,3.1465016181441097E-2,2.9434065651488397E-2,2.7534205473796449E-2,2.5756974250511173E-2,2.4094456735744792E-2,2.2539248583484366E-2,2.1084423370892773E-2,1.9723501750133553E-2,1.8450422591331672E-2,1.7259515988149357E-2]
["Inflation ab 2030",0.02,null,null,null,null,1,{"$f":"(1+[5]Sonstiges!H$6)*G4","v":1.0215264187866928},{"$f":"(1+[5]Sonstiges!I$6)*H4","v":1.0420743639921721},{"$f":"(1+[5]Sonstiges!J$6)*I4","v":1.0616438356164384},{"$f":"(1+[5]Sonstiges!K$6)*J4","v":1.0802348336594914},{"$f":"(1+[5]Sonstiges!L$6)*K4","v":1.0978473581213308},{"$f":"(1+[5]Sonstiges!M$6)*L4","v":1.114481409001957},{"$f":"(1+[5]Sonstiges!N$6)*M4","v":1.1311154598825832},{"$f":"(1+[5]Sonstiges!O$6)*N4","v":1.1477495107632094},{"$f":"(1+[5]Sonstiges!P$6)*O4","v":1.1663405088062622},{"$f":"(1+[5]Sonstiges!Q$6)*P4","v":1.1868884540117417},{"$f":"(1+[5]Sonstiges!R$6)*Q4","v":1.2084148727984345},{"$f":"(1+[5]Sonstiges!S$6)*R4","v":1.2309197651663404},{"$f":"(1+[5]Sonstiges!T$6)*S4","v":1.2544031311154598},{"$f":"(1+[5]Sonstiges!U$6)*T4","v":1.2788649706457924},{"$f":"(1+[5]Sonstiges!V$6)*U4","v":1.3033268101761248},{"$f":"(1+[5]Sonstiges!W$6)*V4","v":1.3287671232876708},{"$f":"(1+[5]Sonstiges!X$6)*W4","v":1.35518590998043},{"$f":"(1+[5]Sonstiges!Y$6)*X4","v":1.3825831702544027},{"$f":"(1+[5]Sonstiges!Z$6)*Y4","v":1.4109589041095887},{"$f":"(1+[5]Sonstiges!AA$6)*Z4","v":1.4403131115459875},{"$f":"(1+[5]Sonstiges!AB$6)*AA4","v":1.4706457925636003},{"$f":"(1+[5]Sonstiges!AC$6)*AB4","v":1.5029354207436394},{"$f":"(1+[5]Sonstiges!AD$6)*AC4","v":1.534246575342465},{"$f":"(1+[5]Sonstiges!AE$6)*AD4","v":1.5665362035225039},{"$f":"(1+[5]Sonstiges!AF$6)*AE4","v":1.5998043052837563},{"$f":"(1+[5]Sonstiges!AG$6)*AF4","v":1.6330724070450087},{"$f":"(1+[5]Sonstiges!AH$6)*AG4","v":1.6673189823874746},{"$f":"(1+[5]Sonstiges!AI$6)*AH4","v":1.7005870841487267},{"$f":"(1+$B$4)*AI4","v":1.7345988258317013},{"$f":"(1+$B$4)*AJ4","v":1.7692908023483354},1.804676618395302,1.8407701507632082,1.8775855537784722,1.9151372648540417,1.9534400101511225,1.9925088103541448,2.0323589865612277,2.0730061662924522,2.1144662896183011,2.1567556154106673,2.1998907277188806,2.2438885422732584,2.2887663131187237,2.334541639381098,2.3812324721687199,2.4288571216120944,2.4774342640443363,2.5269829493252232,2.5775226083117277,2.6290730604779622,2.6816545216875216,2.7352876121212719,2.7899933643636974,2.8457932316509713,2.9027090962839908,2.9607632782096704,3.0199785437738638,3.0803781146493412,3.141985676942328,3.2048253904811745,3.2689218982907979,3.3343003362566139,3.4009863429817462]
["GuD",null,null,null,null,null,{"$f":"1/G4","v":1},{"$f":"1/H4","v":0.97892720306513403},0.95962441314554003,0.9419354838709677,0.92572463768115931,{"$f":"1/L4","v":0.91087344028520489},0.89727831431079885,0.88408304498269896,0.87127024722932644,0.85738255033557054,0.8425391591096455,0.82753036437246963,0.81240063593004774,0.79719188767550708,0.78194338179035972,0.76726726726726746,0.75257731958762908,0.7379061371841158,0.72328379334748782,0.70873786407767003,0.69429347826086996,0.67997338656021311,0.66536458333333359,0.65178571428571463]
["IBN","2010-03-01"]
["Abschlag für DB nach 15a Betrieb",{"$f":"VLOOKUP($A$5,[4]Sonstiges!$A$16:$B$28,2,FALSE)","v":0.01}]
["Efficiency [%]",null,null,null,{"$f":"56.9%","v":0.56899999999999995},{"$f":"E8","v":0.56899999999999995},0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,0.56899999999999995,{"$f":"AD8","v":0.56899999999999995},{"$f":"AE8","v":0.56899999999999995},{"$f":"AF8","v":0.56899999999999995},{"$f":"AG8","v":0.56899999999999995},{"$f":"AH8","v":0.56899999999999995}]
["Availability",0.93100000000000005]
[null,null,null,null,null,null,null,null,null,null,{"$f":"4200*K33","v":4200},{"$f":"4200*L33","v":4200}]
["Anteil CO2 Freizertifikate (%)",null,null,null,null,null,null,null,null,1,{"$f":"K10/K35","v":1.2515085928705441},{"$f":"L10/L35","v":1.2486972669412204},{"$f":"'[5]CO2 frei'!N10","v":0},{"$f":"'[5]CO2 frei'!O10","v":0},{"$f":"'[5]CO2 frei'!P10","v":0},{"$f":"'[5]CO2 frei'!Q10","v":0},{"$f":"'[5]CO2 frei'!R10","v":0},{"$f":"'[5]CO2 frei'!S10","v":0},{"$f":"'[5]CO2 frei'!T10","v":0},{"$f":"'[5]CO2 frei'!U10","v":0},{"$f":"'[5]CO2 frei'!V10","v":0},{"$f":"'[5]CO2 frei'!W10","v":0},{"$f":"'[5]CO2 frei'!X10","v":0},{"$f":"'[5]CO2 frei'!Y10","v":0},{"$f":"'[5]CO2 frei'!Z10","v":0},{"$f":"'[5]CO2 frei'!AA10","v":0},{"$f":"'[5]CO2 frei'!AB10","v":0},{"$f":"'[5]CO2 frei'!AC10","v":0},{"$f":"'[5]CO2 frei'!AD10","v":0},{"$f":"'[5]CO2 frei'!AE10","v":0},{"$f":"'[5]CO2 frei'!AF10","v":0},{"$f":"'[5]CO2 frei'!AG10","v":0},{"$f":"'[5]CO2 frei'!AH10","v":0},{"$f":"'[5]CO2 frei'!AI10","v":0},{"$f":"'[5]CO2 frei'!AJ10","v":0}]
[]
[]
["Capacity [MW]",{"$f":"413.6*2","v":827.2}]
["Invest costs [€/kW]",{"$f":"$D$100","v":576.08059209996588}]
["Lifetime [years]",25]
["Depreciation [yeras]",25]
[]
[null,null,null,null,{"$f":"IF($B$20=\"Gas\",\"Prix de gaz moyen pondéré pour les points de charge, dans lesquels la centrale électrique produit :\",\"\")","v":"Prix de gaz moyen pondéré pour les points de charge, dans lesquels la centrale électrique produit :"}]
["Fuel Costs [€/GJ]",{"$f":"VLOOKUP($A$5,'[4]LTMP-GENKWDaten'!$E$5:$F$134,2,0)","v":"Gas"},1,null,null,null,null,null,null,{"$f":"24.6/0.9/3.6","v":7.5925925925925934},{"$f":"26.55/0.9/3.6","v":8.1944444444444446},{"$f":"27.68/0.9/3.6","v":8.5432098765432087},{"$f":"Gaspreis_Durchschnitt(SUM(M26,M28)+(SUM(M23:M24)+M21)*3.6/M8,M$8*(1-$B$27),$B$20)","v":7.1655491625111889},6.9090416561261474,6.7423116746443981,5.7096376276608822,5.9797738590905372,7.0990453963023983,7.6699352967425263,7.7211923561048179,7.710225983205266,7.6916840122906134,7.7222084427584852,7.605633552651903,7.6888858203688351,8.433577258393619,8.7719618055555557,8.9467462180490358,9.6353992183137773,10.64187118283183,{"$f":"Gaspreis_Durchschnitt(SUM(AE26,AE28)+(SUM(AE23:AE24)+AE21)*3.6/AE8,AE$8*(1-$B$27),$B$20)","v":10.949771797293041},11.277024868811319,11.472865722865739,10.828937152449893,11.110612737383256]
[]
["Certificate pricess [€/tCO2]",null,null,null,null,null,null,null,null,15.1,15.72,16.54,{"$f":"[5]Brst!N10","v":18.899999999999999},{"$f":"[5]Brst!O10","v":21.8},{"$f":"[5]Brst!P10","v":24.8},{"$f":"[5]Brst!Q10","v":25.9},{"$f":"[5]Brst!R10","v":27.2},{"$f":"[5]Brst!S10","v":28.4},{"$f":"[5]Brst!T10","v":29.8},{"$f":"[5]Brst!U10","v":31.2},{"$f":"[5]Brst!V10","v":32.5},{"$f":"[5]Brst!W10","v":33.9},{"$f":"[5]Brst!X10","v":35.4},{"$f":"[5]Brst!Y10","v":37.299999999999997},{"$f":"[5]Brst!Z10","v":39.200000000000003},{"$f":"[5]Brst!AA10","v":41.3},{"$f":"[5]Brst!AB10","v":43.5},{"$f":"[5]Brst!AC10","v":45.8},{"$f":"[5]Brst!AD10","v":48.2},{"$f":"[5]Brst!AE10","v":50.7},{"$f":"[5]Brst!AF10","v":53.4},{"$f":"[5]Brst!AG10","v":56.2},{"$f":"[5]Brst!AH10","v":59.1},{"$f":"[5]Brst!AI10","v":62.3},{"$f":"[5]Brst!AJ10","v":65.5}]
["CO2 Belastung [€/GJ]",{"$f":"IF($B$20=\"Gas\",0.2,\nIF($B$20=\"Kohle\",0.3384,\nIF($B$20=\"CCS Kohle\",0.04,0.4)))","v":0.2},null,null,null,null,null,null,null,{"$f":"J22*$B$23/3.6","v":0.83888888888888891},0.87333333333333329,0.91888888888888887,1.0499999999999998,1.2111111111111112,1.377777777777778,1.4388888888888889,1.5111111111111111,1.5777777777777777,1.6555555555555557,1.7333333333333334,1.8055555555555556,1.8833333333333333,1.9666666666666666,2.072222222222222,2.177777777777778,2.2944444444444443,2.416666666666667,2.5444444444444443,2.677777777777778,2.8166666666666669,{"$f":"AE22*$B$23/3.6","v":2.9666666666666663},3.1222222222222227,3.2833333333333332,3.4611111111111112,3.6388888888888893]
[]
[]
["Variable O&M (€/MWh)",{"$f":"([6]LTM_Hornaing!$B$26)/$H$4","v":3.3820042311672309},null,null,null,null,null,null,null,{"$f":"$B26*J$4","v":3.5904839440474028},3.6533587780906296,3.7129244103421071,3.7691808408018357,3.8254372712615647,3.8816937017212934,3.9445685357645197,4.0140617733912434,4.0868642128097168,4.1629758540199377,4.242396697021908,4.3251267418156267,4.4078567866093445,4.4938960331948126,4.5832444815720281,4.6759021317409939,4.7718689837017081,4.8711450374541698,4.9737302929983818,5.0829339521260906,5.18882840946205,5.2980320685897588,5.4105449295092161,5.5230577904286733,5.6388798531398807,5.7513927140593379]
["Variable Starts/Stops (€/MWh)",0.05,{"$f":"SUMPRODUCT(H27:AD27,H5:AD5)/26","v":1.5761231935001012},null,null,null,null,null,null,{"$f":"$B$27*J20*3.6/J8","v":2.4018746338605745},2.5922671353251321,2.7025971489943372,2.2667818088787595,2.1856370792666202,2.1328929726467347,1.8062122547960617,1.8916683561270595,2.2457437106053288,2.426341570147021,2.4425564571157601,2.4390873057591356,2.4332216559091577,2.4428778905035635,2.4060000693802159,2.4323364633855724,2.6679154771719711,2.7749615553602816,2.8302536366411717,3.0481052008725489,3.3664970349907373,{"$f":"$B$27*AE20*3.6/AE8","v":3.4638996898290824},3.5674243873216827,3.6293775573213236,3.4256743188769438,3.5147808308066546]
["Minumum Margin for Dispatching [€/MWh]",null,null,null,null,null,null,null,null,{"$f":"[5]Sonstiges!J9","v":0},{"$f":"[5]Sonstiges!K9","v":0},{"$f":"[5]Sonstiges!L9","v":0},{"$f":"[5]Sonstiges!M9","v":2},{"$f":"[5]Sonstiges!N9","v":2},{"$f":"[5]Sonstiges!O9","v":2},{"$f":"[5]Sonstiges!P9","v":2},{"$f":"[5]Sonstiges!Q9","v":2},{"$f":"[5]Sonstiges!R9","v":2},{"$f":"[5]Sonstiges!S9","v":2},{"$f":"[5]Sonstiges!T9","v":2},{"$f":"[5]Sonstiges!U9","v":2},{"$f":"[5]Sonstiges!V9","v":2},{"$f":"[5]Sonstiges!W9","v":2},{"$f":"[5]Sonstiges!X9","v":2},{"$f":"[5]Sonstiges!Y9","v":2},{"$f":"[5]Sonstiges!Z9","v":2},{"$f":"[5]Sonstiges!AA9","v":2},{"$f":"[5]Sonstiges!AB9","v":2},{"$f":"[5]Sonstiges!AC9","v":2},{"$f":"[5]Sonstiges!AD9","v":2},{"$f":"[5]Sonstiges!AE9","v":2},{"$f":"[5]Sonstiges!AF9","v":2},{"$f":"[5]Sonstiges!AG9","v":2},{"$f":"[5]Sonstiges!AH9","v":2},{"$f":"[5]Sonstiges!AI9","v":2}]
["Production costs without gas [€/MWh]",null,null,null,null,null,null,null,null,{"$f":"SUM(J26:J28)+(SUM(J23:J24)+J21)*3.6/J8","v":11.299915695658417},11.771109217457941,12.229229819441892,14.679196393090084,15.673640255624846,16.731634126037626,16.854471475973586,17.46636281844625,18.315033230972162,19.063834120124781,19.651561238496193,20.187764135448226,20.756719918792669,21.379656173259008,22.0999651133424,22.886797470346252,23.956480418694419,24.936089018122011,25.902402207319696,27.073042667937131,28.376063581535391,{"$f":"SUM(AE26:AE28)+(SUM(AE23:AE24)+AE21)*3.6/AE8","v":29.531703287417088},30.731923622630553,31.925721815236816,32.962620955848109,34.289020645041745]
["Production costs with fuel [€/MWh]",null,null,null,null,null,null,null,null,{"$f":"J29+J20*3.6/J8","v":59.337408372869902},63.616451923960582,66.28117279932863,60.014832570665277,59.386381840957242,59.389493578972314,52.978716571894807,55.29972994098744,63.22990744307873,67.590665523065198,68.502690380811401,68.969510250630933,69.421153036975824,70.237213983330264,70.219966500946711,71.533526738057702,77.31478996213383,80.43532012532765,82.50747494014314,88.035146685388099,95.706004281350133,{"$f":"AE29+AE20*3.6/AE8","v":98.809697083998728},102.08041136906422,104.51327296166329,101.47610733338698,104.58463726117483]
[]
[]
["Part Year [%]",null,null,null,null,null,null,null,{"$f":"IF(YEAR(I$2)=YEAR($B$6),YEARFRAC($B6-1,I$2,4),\n  IF(YEAR(I$2)=YEAR($B$6)+$B$16,\n                                                                 100%-(YEARFRAC($B6-1,I$2,4)-$B$16),100%))","v":1},0.83888888888888891,1,{"$f":"IF(YEAR(L$2)=YEAR($B$6),YEARFRAC($B6-1,L$2,4),\n  IF(YEAR(L$2)=YEAR($B$6)+$B$16,\n                                                                 100%-(YEARFRAC($B6-1,L$2,4)-$B$16),100%))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.16111111111111143,1,1,1,1,1,1,1,1,1,{"$f":"IF(YEAR(AS$2)=YEAR($B$6),YEARFRAC($B6-1,AS$2,4),\n  IF(YEAR(AS$2)=YEAR($B$6)+$B$16,\n                                                                 100%-(YEARFRAC($B6-1,AS$2,4)-$B$16),100%))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Capacity [MW]",0.96,null,null,null,null,null,null,null,{"$f":"IF(OR(J$2<$B$6,YEAR(J$2)>YEAR($B$6)+$B$16),0,$B$14)*$B$34","v":794.11199999999997},794.11199999999997,794.11199999999997,794.11199999999997,{"$f":"IF(OR(N$2<$B$6,YEAR(N$2)>YEAR($B$6)+$B$16),0,$B$14)*$B$34","v":794.11199999999997},794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,794.11199999999997,0,0,0,0,{"$f":"IF(OR(AN$2<$B$6,YEAR(AN$2)>YEAR($B$6)+$B$16),0,$B$14)*$B$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Full load hours [h/a]",null,null,null,null,null,null,null,null,{"$f":"J36/J34*1000","v":2577.7220341715024},{"$f":"K36/K34*1000","v":3355.9497904577693},{"$f":"L36/L34*1000","v":3363.5053997421019},{"$f":"$B$9*vbh(M$29,M$8,$B$20)*M$33","v":4045.1950000000002},{"$f":"$B$9*vbh(N$29,N$8,$B$20)*N$33","v":3680.2430000000004},3097.4370000000004,4136.433,3901.8210000000004,2825.585,2357.2919999999999,2788.3450000000003,3106.7470000000003,3130.953,3190.5370000000003,3438.183,3454.9410000000003,2788.3450000000003,2621.6959999999999,2305.1559999999999,2223.2280000000001,1846.173,1971.8580000000002,1813.5880000000002,1687.903,1971.8580000000002,317.68823333333398]
["Production [GWh/a]",null,null,null,null,null,null,null,null,2047,2665,2671,{"$f":"M35*M34/1000","v":3212.3378918400003},2922.5251292160001,2459.7118909440005,3284.7910824959999,3098.4828779520003,2243.8309555199999,1871.9538647039999,2214.2582246400002,2467.1050736640004,2486.3273487359997,2533.6437181440001,2730.3023784960001,2743.6101073919999,2214.2582246400002,2081.9202539519997,1830.5520414719999,1765.492033536,1466.0681333759999,{"$f":"AE35*AE34/1000","v":1565.8761000960001},1440.191993856,1340.384027136,1565.8761000960001,252.2800383488005]
["Actual CO2 Emissionen [Mio t CO2]",null,null,null,null,null,null,null,{"$f":"IF(I34=0,\"\",$B$23/I8*$B$14*I35/1000000)","v":""},0.74948740480374954,0.97576157000585839,0.9779584065612188,1.1761635514938491,1.0700516729701233,0.90059749961335711,1.2026915211247806,1.1344767420738142,0.82155497785588771,0.68539611332161698,0.81072723514938516,0.90330443528998272,0.91034246804920937,0.92766685637961366,0.99967134537785618,1.0045438295957825,0.81072723514938516,0.76227308653778569,0.67023727353251328,0.6464162395782076,0.53678534467486827,{"$f":"IF(AE34=0,\"\",$B$23/AE8*$B$14*AE35/1000000)","v":0.57332897630931468},0.52731106980667852,0.49076743817223212,0.57332897630931468,9.2369668405389779E-2]
["average power market price on economic generation [€/MWh]",1.5,1,null,null,null,null,null,null,80.7,84.34,86.57,{"$f":"Strompreis_Durchschnitt(M$29,M$8,$B$20)+($B$38+$C$38)/3","v":77.23218511699271},{"$f":"Strompreis_Durchschnitt(N$29,N$8,$B$20)+($B$38+$C$38)/3*2","v":76.959427860696522},{"$f":"Strompreis_Durchschnitt(O$29,O$8,$B$20)+$B$38+$C$38","v":82.092626496307602},75.503629557552202,79.717756314989103,96.065225230284227,120.37975641633493,121.12260974743252,{"$f":"Strompreis_Durchschnitt(U$29,U$8,$B$20)+$B$38+$C$38-$C$38/10","v":120.80452462492478},{"$f":"Strompreis_Durchschnitt(V$29,V$8,$B$20)+$B$38+$C$38-$C$38/10*2","v":116.19629606048183},{"$f":"Strompreis_Durchschnitt(W$29,W$8,$B$20)+$B$38+$C$38-$C$38/10*3","v":122.93867630589146},{"$f":"Strompreis_Durchschnitt(X$29,X$8,$B$20)+$B$38+$C$38-$C$38/10*4","v":121.1721973873791},{"$f":"Strompreis_Durchschnitt(Y$29,Y$8,$B$20)+$B$38+$C$38-$C$38/10*5","v":127.96888900277321},{"$f":"Strompreis_Durchschnitt(Z$29,Z$8,$B$20)+$B$38+$C$38-$C$38/10*6","v":150.05690087294457},{"$f":"Strompreis_Durchschnitt(AA$29,AA$8,$B$20)+$B$38+$C$38-$C$38/10*7","v":158.09362974064524},{"$f":"Strompreis_Durchschnitt(AB$29,AB$8,$B$20)+$B$38+$C$38-$C$38/10*8","v":171.195298436825},{"$f":"Strompreis_Durchschnitt(AC$29,AC$8,$B$20)+$B$38+$C$38-$C$38/10*9","v":184.48619022386012},{"$f":"Strompreis_Durchschnitt(AD$29,AD$8,$B$20)+$B$38+$C$38-$C$38/10*10","v":206.40153444860113},{"$f":"Strompreis_Durchschnitt(AE$29,AE$8,$B$20)+$B$38","v":203.59924538168761},{"$f":"Strompreis_Durchschnitt(AF$29,AF$8,$B$20)+$B$38","v":213.9966349812029},223.39242575167216,206.55182609813713,211.07591313105704]
["Income from Electricity [Mio €]",null,null,null,null,null,null,null,null,{"$f":"(J35*(J34)/1000*J38/1000)","v":165.19289999999998},{"$f":"(K35*(K34)/1000*K38/1000)","v":224.76609999999999},231.22846999999996,248.09587472091704,224.91586185297155,201.92420955179233,248.01364906672887,247.00410301074368,215.55412612071265,225.34535025568428,268.19673482311356,298.03745562371961,288.90202871700109,311.48280493936051,330.83673873434799,351.09673729973349,332.26472692190674,329.13832977783755,313.38190304393828,325.7088991376321,302.5987123350028,318.81119234076556,308.19624041205327,299.43163926070622,323.43456791825821,53.250239459211151]
["Income from Soregies [Mio €]",1,0]
["spec. var. expenditure [€/MWh]",null,null,null,null,null,null,null,null,{"$f":"J30","v":59.337408372869902},63.616451923960582,66.28117279932863,60.014832570665277,59.386381840957242,59.389493578972314,52.978716571894807,55.29972994098744,63.22990744307873,67.590665523065198,68.502690380811401,68.969510250630933,69.421153036975824,70.237213983330264,70.219966500946711,71.533526738057702,77.31478996213383,80.43532012532765,82.50747494014314,88.035146685388099,95.706004281350133,{"$f":"AE30","v":98.809697083998728},102.08041136906422,104.51327296166329,101.47610733338698,104.58463726117483]
["variable expenditure [Mio €]",null,null,null,null,null,null,null,null,{"$f":"J41*J36/1000","v":121.46367493926469},169.53784437735496,{"$f":"L41*L36/1000","v":177.03701254700678},192.78792073918149,173.5581932634143,146.08104355334058,174.02401575744312,171.34526637751918,141.87722363544449,126.52660754381731,151.68264558567907,170.15502866745285,172.6037113766202,177.95607598880065,191.72174155544425,196.26010697593097,171.19490955996898,167.45992210203252,151.03422668837891,155.42535014422589,140.31152304963445,{"$f":"AE41*AE36/1000","v":154.72374312155904},147.01539118325329,140.08792170151827,158.89901120412711,26.384616298944575]
["Credit Minimum margin for dispatching [Mio €]",null,null,null,null,null,null,null,null,{"$f":"J$28*J$35*J34/1000000","v":0},0,{"$f":"L$28*L$35*L34/1000000","v":0},6.4246757836800006,5.8450502584319999,4.9194237818880007,6.5695821649920001,6.1969657559040003,4.48766191104,3.7439077294079999,4.42851644928,4.9342101473280007,4.9726546974719996,5.0672874362879998,5.4606047569919998,5.4872202147840001,4.42851644928,4.1638405079039993,3.6611040829439996,3.5309840670720001,2.9321362667519999,{"$f":"AE$28*AE$35*AE34/1000000","v":3.1317522001920004},2.8803839877119999,2.6807680542719998,3.1317522001920004,0.50456007669760106]
["SDL=Service Systemes + Ajustement [Mio. €]",{"$f":"[6]LTM_Hornaing!B43/$H$4+0.7/250*846","v":5.03657427012776},null,null,null,null,null,null,null,{"$f":"IF(J34=0,0,$B$44*J$4)","v":5.3470480265054992},5.4406829689051346,5.5293897564416312,5.6131683891149891,5.6969470217883469,5.7807256544617047,5.8743605968613402,5.9778518489872532,6.086271255976305,6.1996188178284948,6.3178945345438233,6.4410984061222916,6.564302277700758,6.6924343041423642,6.8254944854471082,6.9634828216149929,7.1063993126460154,7.254243958540175,7.407016759297476,7.5696458697810538,7.727346825401491,{"$f":"IF(AE34=0,0,$B$44*AE$4)","v":7.889975935885067},8.0575332012317826,8.2250904665784983,8.3975758867883545,8.5651331521350684]
["CO2 free certificates [Mio €]",null,null,null,null,null,null,null,null,{"$f":"IF(J34=0,0,J$11*J$37*J$22)","v":11.317259812536618},19.196855114235504,20.198217785588753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE34=0,0,AE$11*AE$37*AE$22)","v":0},0,0,0,0]
["Gross margin [Mio €]",null,null,null,null,null,null,null,{"$f":"I39+I40-I42+SUM(I43:I45)","v":0},{"$f":"J39+J40-J42+SUM(J43:J45)","v":60.393532899777405},{"$f":"K39+K40-K42+SUM(K43:K45)","v":79.865793705785677},79.919064995023561,67.345798154530542,62.899665869777593,66.543315434801457,86.433576071139086,87.833654238115741,84.250835652284465,108.76226925910348,127.26050022125831,139.25773550971704,127.83527431555365,145.28645069099022,151.40109642134286,167.28733336020153,172.60473312386378,173.09649214224922,173.41579719780086,181.38417893025928,172.94667237752185,{"$f":"AE39+AE40-AE42+SUM(AE43:AE45)","v":175.10917735528358},172.11876641774376,170.24957608003845,176.06488480111145,35.935316389099242,{"$f":"IF(AJ$34>0,(AI46*(IF(YEAR(AJ$2)>=YEAR($B$6)+15,(1+2.25%)/(1+$B$7),1+2.25%))))*IF((YEAR(AJ2)-YEAR($B$6))>=$B$16+1,0,1)*AJ$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fixed costs [Mio €]",{"$f":"(1-$C$40)*15.18","v":15.18},null,null,null,null,null,null,{"$f":"IF(I34>0,$B$47*$B$14/1000*I$4*I33,0)","v":0},11.183186867579909,13.564396461839532,13.785555099804307,13.994427146771038,14.20329919373777,14.412171240704501,14.645616469667319,14.903634880626223,15.173939882583172,15.456531475538158,15.751409659491193,16.058574434442267,16.36573920939334,16.68519057534246,17.016928532289622,17.360953080234829,17.717264219178077,18.085861949119366,18.466746270058703,18.872203772994123,19.265374684931498,{"$f":"IF(AE34>0,$B$47*$B$14/1000*AE$4*AE33,0)","v":19.670832187866914},20.088576281800378,20.506320375733843,20.936351060665348,3.4403819971298151,0,0,0,0,{"$f":"IF(AN34>0,$B$47*$B$14/1000*AN$4*AN33,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fixed gas costs [Mio. €]",{"$f":"(1-$C$40)*(2.3-2.0525)","v":0.24749999999999961},null,{"$f":"1700/423*E8","v":2.2867612293144206},{"$f":"1525.875/423*E8","v":2.0525363475177301},null,null,null,{"$f":"IF(AND(I34>0,$A$5=\"GuD\"),$B$48/I$8*$B$14/1000,0)*I$33*I$4","v":0},0.3204473962972767,0.38867950433176568,0.39501667016326181,0.40100177122634151,0.40698687228942126,0.41297197335250097,0.41966120395241358,0.42705456408915915,0.43479998899432115,0.44289747866789952,0.45134703310989444,0.46014865232030577,0.46895027153071706,0.47810395550954482,0.48760970425678907,0.49746751777244985,0.50767739605652706,0.51823933910902054,0.52915334692993066,0.54077148428767374,0.55203755687700018,{"$f":"IF(AND(AE34>0,$A$5=\"GuD\"),$B$48/AE$8*$B$14/1000,0)*AE$33*AE$4","v":0.56365569423474304},0.57562589636090244,0.58759609848706196,0.5999183653816379,9.8582046987367514E-2,{"$f":"IF(AJ34>0,$AD48*AJ$4/$AD$4,0)*AJ33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow before tax [Mio €] w/o invest",null,null,null,null,null,null,null,{"$f":"I46-I47-I48","v":0},48.889898635900217,65.912717739614379,65.73849322505599,52.950369236533163,48.2893798037504,51.718172220744457,71.368298397519354,72.502964793400352,68.642095780706967,92.862840304897418,111.05774352865723,122.73901242295447,111.00058483462959,128.12315616013822,133.89655818479645,149.42891276219424,154.37979150862918,154.49239085402084,154.41989758081223,161.97120367297751,153.12926013571337,154.87468947318192,151.45456423958248,149.15565960581753,154.52861537506448,32.396352344982063,0,0,0,0,{"$f":"AN46-AN47-AN48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Lifetime value",null,{"$f":"SUM(D50:BR50)","v":7213.0726605712271},null,null,null,null,null,{"$f":"I46-I43+I42","v":0},{"$f":"J46-J43+J42","v":181.8572078390421},249.40363808314063,256.95607754203036,253.70904311003204,230.61280887475988,207.70493520625405,253.8880096635902,252.98195485973093,221.64039737668895,231.54496907351279,274.51462935765738,304.47855402984192,295.46633099470182,318.17523924350286,337.6622332197951,358.06022012134849,339.37112623455278,336.3925737363777,320.78891980323579,333.27854500741319,310.32605916040427,326.70116827665061,316.25377361328503,307.65672972728476,331.83214380504654,61.81537261134622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Invest [Mio €]",null,null,null,null,{"$f":"F92","v":6.4384609254099789},91.770738824153511,217.72088559317811,130.1002903369006,42.831334395136267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Grid Connection [Mio €]","see invest"]
["Demolition [Mio €]",{"$f":"IF($A$5=\"GuD\",0.8%,1%)*$B$15*$B$14/1000","v":3.8122709262807342},null,null,null,null,{"$f":"IF(YEAR($B$6)+$B$16+1=YEAR(G$2),$B54*G$4,0)","v":0},0,0,{"$f":"IF(YEAR($B$6)+$B$16+1=YEAR(J$2),$B54*J$4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6127606724788937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow before tax [Mio €] with invest",null,null,null,null,null,{"$f":"G49-SUM(G51:G54)","v":-91.770738824153511},{"$f":"H49-SUM(H51:H54)","v":-217.72088559317811},-130.1002903369006,6.0585642407639497,65.912717739614379,65.73849322505599,52.950369236533163,48.2893798037504,51.718172220744457,71.368298397519354,72.502964793400352,68.642095780706967,92.862840304897418,111.05774352865723,122.73901242295447,111.00058483462959,128.12315616013822,133.89655818479645,149.42891276219424,154.37979150862918,154.49239085402084,154.41989758081223,161.97120367297751,153.12926013571337,154.87468947318192,151.45456423958248,149.15565960581753,154.52861537506448,32.396352344982063,-6.6127606724788937,0,0,{"$f":"AM49-SUM(AM51:AM54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation [Mio €]",null,null,null,null,null,{"$f":"IF(AND((G$2)>=($B$6),YEAR(G$2)<YEAR($B$6)+$B$17+1),(SUM($C$51:$AJ$51)+$U$98+$U$99+$U$100)/$B$17,0)*G33","v":0},{"$f":"IF(AND((H$2)>=($B$6),YEAR(H$2)<YEAR($B$6)+$B$17+1),(SUM($C$51:$AJ$51)+$U$98+$U$99+$U$100)/$B$17,0)*H33","v":0},{"$f":"IF(AND((I$2)>=($B$6),YEAR(I$2)<YEAR($B$6)+$B$17+1),(SUM($C$51:$AJ$51)+$U$98+$U$99+$U$100)/$B$17,0)*I33","v":0},17.06106041773959,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,20.337687915186265,3.2766274974466825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PCA Sorégies [Mio €]",{"$f":"SUM(D58:BR58)","v":0}]
["EBIT  [Mio €]",null,null,null,null,null,{"$f":"G49-G57-G58+IF(AND((G$2)>=($B$6),YEAR(G$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*G33","v":0},0,0,{"$f":"J49-J57-J58+IF(AND((J$2)>=($B$6),YEAR(J$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*J33","v":31.828838218160627},{"$f":"K49-K57-K58+IF(AND((K$2)>=($B$6),YEAR(K$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*K33","v":45.575029824428114},{"$f":"L49-L57-L58+IF(AND((L$2)>=($B$6),YEAR(L$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*L33","v":45.400805309869725},{"$f":"M49-M57-M58+IF(AND((M$2)>=($B$6),YEAR(M$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*M33","v":32.612681321346898},27.951691888564135,{"$f":"O49-O57-O58+IF(AND((O$2)>=($B$6),YEAR(O$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*O33","v":31.380484305558191},{"$f":"P49-P57-P58+IF(AND((P$2)>=($B$6),YEAR(P$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*P33","v":51.030610482333088},{"$f":"Q49-Q57-Q58+IF(AND((Q$2)>=($B$6),YEAR(Q$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*Q33","v":52.165276878214087},48.304407865520702,{"$f":"S49-S57-S58+IF(AND((S$2)>=($B$6),YEAR(S$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*S33","v":72.525152389711153},{"$f":"T49-T57-T58+IF(AND((T$2)>=($B$6),YEAR(T$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*T33","v":90.720055613470961},{"$f":"U49-U57-U58+IF(AND((U$2)>=($B$6),YEAR(U$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*U33","v":102.40132450776821},90.662896919443327,{"$f":"W49-W57-W58+IF(AND((W$2)>=($B$6),YEAR(W$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*W33","v":107.78546824495196},{"$f":"X49-X57-X58+IF(AND((X$2)>=($B$6),YEAR(X$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*X33","v":113.55887026961018},{"$f":"Y49-Y57-Y58+IF(AND((Y$2)>=($B$6),YEAR(Y$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*Y33","v":129.09122484700799},134.0421035934429,{"$f":"AA49-AA57-AA58+IF(AND((AA$2)>=($B$6),YEAR(AA$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AA33","v":134.15470293883459},{"$f":"AB49-AB57-AB58+IF(AND((AB$2)>=($B$6),YEAR(AB$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AB33","v":134.08220966562595},{"$f":"AC49-AC57-AC58+IF(AND((AC$2)>=($B$6),YEAR(AC$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AC33","v":141.63351575779126},132.79157222052709,{"$f":"AE49-AE57-AE58+IF(AND((AE$2)>=($B$6),YEAR(AE$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AE33","v":134.53700155799567},{"$f":"AF49-AF57-AF58+IF(AND((AF$2)>=($B$6),YEAR(AF$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AF33","v":131.11687632439623},{"$f":"AG49-AG57-AG58+IF(AND((AG$2)>=($B$6),YEAR(AG$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AG33","v":128.81797169063128},134.1909274598782,{"$f":"AI49-AI57-AI58+IF(AND((AI$2)>=($B$6),YEAR(AI$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AI33","v":29.11972484753538},{"$f":"AJ49-AJ57-AJ58+IF(AND((AJ$2)>=($B$6),YEAR(AJ$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AJ33","v":0},{"$f":"AK49-AK57-AK58+IF(AND((AK$2)>=($B$6),YEAR(AK$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AK33","v":0},0,{"$f":"AM49-AM57-AM58+IF(AND((AM$2)>=($B$6),YEAR(AM$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AM33","v":0},{"$f":"AN49-AN57-AN58+IF(AND((AN$2)>=($B$6),YEAR(AN$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AN33","v":0},{"$f":"AO49-AO57-AO58+IF(AND((AO$2)>=($B$6),YEAR(AO$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AO33","v":0},0,{"$f":"AQ49-AQ57-AQ58+IF(AND((AQ$2)>=($B$6),YEAR(AQ$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AQ33","v":0},{"$f":"AR49-AR57-AR58+IF(AND((AR$2)>=($B$6),YEAR(AR$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AR33","v":0},{"$f":"AS49-AS57-AS58+IF(AND((AS$2)>=($B$6),YEAR(AS$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AS33","v":0},0,{"$f":"AU49-AU57-AU58+IF(AND((AU$2)>=($B$6),YEAR(AU$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AU33","v":0},{"$f":"AV49-AV57-AV58+IF(AND((AV$2)>=($B$6),YEAR(AV$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AV33","v":0},{"$f":"AW49-AW57-AW58+IF(AND((AW$2)>=($B$6),YEAR(AW$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AW33","v":0},0,{"$f":"AY49-AY57-AY58+IF(AND((AY$2)>=($B$6),YEAR(AY$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AY33","v":0},{"$f":"AZ49-AZ57-AZ58+IF(AND((AZ$2)>=($B$6),YEAR(AZ$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*AZ33","v":0},{"$f":"BA49-BA57-BA58+IF(AND((BA$2)>=($B$6),YEAR(BA$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BA33","v":0},0,{"$f":"BC49-BC57-BC58+IF(AND((BC$2)>=($B$6),YEAR(BC$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BC33","v":0},{"$f":"BD49-BD57-BD58+IF(AND((BD$2)>=($B$6),YEAR(BD$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BD33","v":0},{"$f":"BE49-BE57-BE58+IF(AND((BE$2)>=($B$6),YEAR(BE$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BE33","v":0},0,{"$f":"BG49-BG57-BG58+IF(AND((BG$2)>=($B$6),YEAR(BG$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BG33","v":0},{"$f":"BH49-BH57-BH58+IF(AND((BH$2)>=($B$6),YEAR(BH$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BH33","v":0},{"$f":"BI49-BI57-BI58+IF(AND((BI$2)>=($B$6),YEAR(BI$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BI33","v":0},0,{"$f":"BK49-BK57-BK58+IF(AND((BK$2)>=($B$6),YEAR(BK$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BK33","v":0},{"$f":"BL49-BL57-BL58+IF(AND((BL$2)>=($B$6),YEAR(BL$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BL33","v":0},{"$f":"BM49-BM57-BM58+IF(AND((BM$2)>=($B$6),YEAR(BM$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BM33","v":0},0,{"$f":"BO49-BO57-BO58+IF(AND((BO$2)>=($B$6),YEAR(BO$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BO33","v":0},{"$f":"BP49-BP57-BP58+IF(AND((BP$2)>=($B$6),YEAR(BP$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BP33","v":0},{"$f":"BQ49-BQ57-BQ58+IF(AND((BQ$2)>=($B$6),YEAR(BQ$2)<YEAR($B$6)+$B$17+1),$B$58/$B$17,0)*BQ33","v":0},0]
["Carryover [Mio €]",null,null,null,null,null,{"$f":"IF(AND(G59>0,F60>0),0,IF(AND(G59<=0,F60<=0),G59+F60,IF(AND(G59>0,F60<0,G59+F60<0),G59+F60,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM59>0,AL60>0),0,IF(AND(AM59<=0,AL60<=0),AM59+AL60,IF(AND(AM59>0,AL60<0,AM59+AL60<0),AM59+AL60,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBIT for taxes with loss carryover [Mio €]",null,null,null,null,null,{"$f":"IF(G59<0,0,IF(AND(G59>=0,F60>=0),G59,IF(G59+F60<0,0,G59+F60)))","v":0},0,0,31.828838218160627,45.575029824428114,45.400805309869725,32.612681321346898,27.951691888564135,31.380484305558191,51.030610482333088,52.165276878214087,48.304407865520702,72.525152389711153,90.720055613470961,102.40132450776821,90.662896919443327,107.78546824495196,113.55887026961018,129.09122484700799,134.0421035934429,134.15470293883459,134.08220966562595,141.63351575779126,132.79157222052709,134.53700155799567,131.11687632439623,128.81797169063128,134.1909274598782,29.11972484753538,0,0,0,{"$f":"IF(AM59<0,0,IF(AND(AM59>=0,AL60>=0),AM59,IF(AM59+AL60<0,0,AM59+AL60)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Carryover ja=1 (für IPP); nein=0 (für Portfolio KW)",0]
["Taxes",0.34399999999999997,null,null,null,null,{"$f":"IF($B$62=0,G59,G61)*$B$63","v":0},0,0,10.949120347047256,15.67781025960327,15.617877026595185,11.218762374543331,9.615382009666062,10.794886601112017,17.55453000592258,17.944855246105643,16.616716305739121,24.948652422060633,31.207699131034008,35.226055630672263,31.1880365402885,37.078201076263468,39.0642513727459,44.407381347370745,46.110483636144352,46.149217810959094,46.124280124975321,48.721929420680191,45.680300843861318,46.280728535950509,45.1042054555923,44.313382261577161,46.161679046198095,10.01718534755217,0,0,0,{"$f":"IF($B$62=0,AM59,AM61)*$B$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow after taxes [Mio €] w/o invest",null,null,null,null,null,{"$f":"G49-G63","v":0},{"$f":"H49-H63","v":0},0,37.940778288852961,50.23490748001111,50.120616198460809,41.731606861989832,38.673997794084336,40.923285619632438,{"$f":"P49-P63","v":53.813768391596774},54.558109547294706,52.025379474967849,67.914187882836785,79.850044397623222,87.51295679228221,79.812548294341099,91.044955083874754,94.832306812050547,105.0215314148235,108.26930787248483,108.34317304306174,108.29561745583692,113.24927425229731,107.44895929185205,108.5939609372314,106.35035878399017,104.84227734424037,108.36693632886639,22.379166997429891,0,0,0,{"$f":"AM49-AM63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Discounted Cash Flow at start of operation",null,null,null,null,null,{"$f":"G64*G$3","v":0},0,0,35.875433743755828,44.43434949362662,41.47170745970304,32.301516847364503,28.002652585119087,27.718702277319615,{"$f":"P64*P$3","v":34.097151486537349},32.337489603995223,28.845929653061987,35.225088261215035,38.742624286842172,39.719934653947988,33.886728254972965,36.160684544748527,35.233790453786952,36.500910155263554,35.200837976179429,32.951219119890155,30.810809806972102,30.140465377660632,26.750939203193838,25.29092943749664,23.169697826256744,21.366832782887052,20.659642188305178,3.9910963465251093,0,0,0,{"$f":"AM64*AM$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow after taxes [Mio €] with invest",null,null,1,null,{"$f":"F64-SUM(F$51:F$54)","v":-6.4384609254099789},{"$f":"G64-SUM(G$51:G$54)","v":-91.770738824153511},{"$f":"H64-SUM(H$51:H$54)","v":-217.72088559317811},{"$f":"I64-SUM(I$51:I$54)","v":-130.1002903369006},{"$f":"J64-SUM(J$51:J$54)","v":-4.8905561062833058},50.23490748001111,50.120616198460809,41.731606861989832,38.673997794084336,40.923285619632438,{"$f":"P64-SUM(P$51:P$54)","v":53.813768391596774},54.558109547294706,52.025379474967849,67.914187882836785,79.850044397623222,87.51295679228221,79.812548294341099,91.044955083874754,94.832306812050547,105.0215314148235,108.26930787248483,108.34317304306174,108.29561745583692,113.24927425229731,107.44895929185205,108.5939609372314,106.35035878399017,104.84227734424037,108.36693632886639,22.379166997429891,-6.6127606724788937,0,0,{"$f":"AM64-SUM(AM$51:AM$54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Discounted Cash Flow at start of operation",null,null,null,null,{"$f":"F67*F$3","v":-7.9503053715266754},{"$f":"G67*G$3","v":-106.0054682668414},-235.25909804843286,-131.50640210684602,-4.6243337504922737,44.43434949362662,41.47170745970304,32.301516847364503,28.002652585119087,27.718702277319615,{"$f":"P67*P$3","v":34.097151486537349},32.337489603995223,28.845929653061987,35.225088261215035,38.742624286842172,39.719934653947988,33.886728254972965,36.160684544748527,35.233790453786952,36.500910155263554,35.200837976179429,32.951219119890155,30.810809806972102,30.140465377660632,26.750939203193838,25.29092943749664,23.169697826256744,21.366832782887052,20.659642188305178,3.9910963465251093,-1.1031978194353285,0,0,{"$f":"AM67*AM$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,2,null,-6.4384609254099789,-91.770738824153511,-217.72088559317811,-104.1202903369006,110.03000508683617,33.480825077625781,33.299081953615847,29.291301210283581,27.311627887564775,29.383968722852174,38.814911896154562,39.410843790136838,37.803768759742425,49.871987560631439,58.533000022910826,64.083014986366692,58.329588436730404,66.705955885476044,69.43371744088023,77.042765623965863,79.746869167049766,79.867090174902629,80.05122180913358,83.715166088732957,79.546415821103608,80.265749398245532,78.706656434371212,77.693463922047414,80.190990721432257,17.78426296501608,-6.6127606724788937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"n.St",null,null,null,-7.9503053715266754,-106.0054682668414,-235.25909804843286,-105.24561269670262,104.0404107492347,29.614838714019136,27.552929117807661,22.672346709634684,19.775509926375172,19.902739196582779,24.59366757646448,23.35945585217631,20.960632392673698,25.867130541502419,28.399759140733284,29.085672121992932,24.765515634087855,26.493868065599504,25.797253414788337,26.776709768645411,25.927538245308195,24.290575168730275,22.775094947704329,22.280178674358087,19.804206085257846,18.693446548580887,17.147186594859992,15.833910651282247,15.288031858746761,3.1716420433999599,-1.1031978194353285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Present Value at start of operation"]
["NPV from operation at start of operation",{"$f":"SUM(C65:BR65)","v":810.88716382662733}]
["NPV Invest at start of operation",{"$f":"SUMPRODUCT($C$51:$BR$51,$C$3:$BR$3)+SUMPRODUCT($C$52:$BR$52,$C$3:$BR$3)+SUMPRODUCT($C$54:$BR$54,$C$3:$BR$3)","v":522.32423910733041}]
["Net Present Value at start of operation",{"$f":"B73-B74","v":288.56292471929692}]
[null,{"$f":"SUM(C68:BR68)","v":288.56292471929686}]
["2009-01-01"]
["NPV from operation at 1.1.2009",{"$f":"B73*(1+$B$3)^(($A$77-$B$6)/365)","v":750.41006949109192}]
["NPV Invest at 1.1.2009",{"$f":"B74*(1+$B$3)^(($A$77-$B$6)/365)","v":483.36856969808497}]
["Net Present Value at 01.01.2009",{"$f":"B75*(1+$B$3)^(($A$77-$B$6)/365)","v":267.04149979300701}]
[]
["IRR",{"$f":"IRR($D$67:$BR$67)","v":0.1086523690074485}]
["VAN",{"$f":"SUM(D68:BR68)","v":288.56292471929686},{"$f":"AVERAGE(M35:AH35)","v":2835.6144090909092}]
[]
["IBN=0",null,-5,-4,-3,-2,-1,0,1]
["Variable Payment Schedule","SK",0.1,0.215,0.26,0.23499999999999999,0.14000000000000001,0.05,0]
[null,"GuD",0,{"$f":"F98/$C$98","v":1.3511024898099494E-2},{"$f":"G98/$C$98","v":0.19257967882924915},{"$f":"H98/$C$98","v":0.44725656010083648},{"$f":"I98/$C$98","v":0.26199064479693568},{"$f":"J98/$C$98","v":8.4662091374879275E-2},0]
[null,"BK",0.1,0.215,0.26,0.23499999999999999,0.14000000000000001,0.05,0]
["NPV of invest at start of operation"]
["Order Value",null,null,null,null,{"$f":"G90","v":476.53386578509185},{"$f":"$B$15*$B$14/1000*G$4","v":476.53386578509185},{"$f":"$B$15*$B$14/1000*H$4","v":486.79193334602343},496.58372510873068,505.90924107321393,514.76848123947309,523.16144560750797,531.08813417731869,539.0148227471293,546.94151131694002,555.80075148319906,565.59254324590643,575.85061080683806,586.57495416599363,597.76557332337347,609.42246827897748,621.07936323458136,633.20253398840953,645.79198054046174,658.84770289073833,672.36970103923898,686.35797498596366,700.81252473091274,716.19962607231002,731.12045161548303,746.5075529568802,762.36093009650165,778.21430723612309,794.53396017396869,810.38733731359002,826.59508405986185,843.12698574105912,859.98952545588031,877.18931596499795,894.73310228429784,912.62776432998385,930.88031961658339,949.4979260089151,968.48788452909332,987.8576422196752,1007.6147950640686,1027.76709096535,1048.3224327846572,1069.2888814403502,1090.6746590691573,1112.4881522505405,1134.7379152955511,1157.4326736014623,1180.5813270734916,1204.1929536149614,1228.2768126872606,1252.8423489410059,1277.8991959198261,1303.4571798382226,1329.526323434987,1356.1168499036867,1383.2391869017606,1410.9039706397957,1439.1220500525915,1467.9044910536434,1497.2625808747164,1527.2078324922106,1557.7519891420548,1588.9070289248959,1620.6851695033938]
["Payment schedule",null,null,null,null,{"$f":"D87","v":1.3511024898099494E-2},{"$f":"G$106+IF(OR(YEAR(G$2)-YEAR($B$6)<=-6,YEAR(G$2)-YEAR($B$6)>=2),0,\nHLOOKUP(YEAR(G$2)-YEAR($B$6),$C$85:$I$88,           IF($B16=\"Kohle\",2,\n                                                               IF($B$20=\"Gas\",3,\n                                                                                                   4))))","v":0.19257967882924915},{"$f":"H$106+IF(OR(YEAR(H$2)-YEAR($B$6)<=-6,YEAR(H$2)-YEAR($B$6)>=2),0,\nHLOOKUP(YEAR(H$2)-YEAR($B$6),$C$85:$I$88,           IF($B16=\"Kohle\",2,\n                                                               IF($B$20=\"Gas\",3,\n                                                                                                   4))))","v":0.44725656010083648},{"$f":"I$106+IF(OR(YEAR(I$2)-YEAR($B$6)<=-6,YEAR(I$2)-YEAR($B$6)>=2),0,\nHLOOKUP(YEAR(I$2)-YEAR($B$6),$C$85:$I$88,           IF($B16=\"Kohle\",2,\n                                                               IF($B$20=\"Gas\",3,\n                                                                                                   4))))","v":0.26199064479693568},{"$f":"IF(OR(YEAR(J$2)-YEAR($B$6)<=-6,YEAR(J$2)-YEAR($B$6)>=2),0,\nHLOOKUP(YEAR(J$2)-YEAR($B$6),$C$85:$I$88,           IF($B16=\"Kohle\",2,\n                                                               IF($B$20=\"Gas\",3,\n                                                                                                   4))))","v":8.4662091374879275E-2},{"$f":"IF(OR(YEAR(K$2)-YEAR($B$6)<=-6,YEAR(K$2)-YEAR($B$6)>=2),0,\nHLOOKUP(YEAR(K$2)-YEAR($B$6),$C$85:$I$88,           IF($B16=\"Kohle\",2,\n                                                               IF($B$20=\"Gas\",3,\n                                                                                                   4))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Expenditure nominal",null,null,null,null,{"$f":"F91*F90","v":6.4384609254099789},{"$f":"G91*G90","v":91.770738824153511},{"$f":"H91*H90","v":217.72088559317811},130.1002903369006,42.831334395136267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN91*BN90","v":0},{"$f":"BO91*BO90","v":0},{"$f":"BP91*BP90","v":0},{"$f":"BQ91*BQ90","v":0},{"$f":"BR91*BR90","v":0}]
[null,null,null,null,"Invest",{"$f":"SUM(C92:AX92)","v":488.8617100747785}]
[null,null,null,null,"Abschreibung",{"$f":"F93/$B$17","v":19.554468402991141}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial",471.8]
["Ursprüngliches Invest nominal",null,null,null,null,6.6029999999999998,{"$f":"94.116","v":94.116},213.68899999999999,{"$f":"157.287-J96+2.8","v":120.70200000000001},{"$f":"39.385","v":39.384999999999998},0,0,null,null,null,null,null,null,null,"LTSA spare piece",14.2]
["LTSA  contract - spare pieces",null,null,null,null,null,null,{"$f":"0.4*(14.217-J97)","v":4.8906480000000006},{"$f":"0.6*(14.217-J97)","v":7.3359719999999999},1.99038,null,null,null,null,null,null,null,null,null,"Commiss",2.8]
["Gesamt Invest","Mio €",{"$f":"SUM(F98:P98)","v":488.71199999999999},null,null,{"$f":"SUM(F96:F97)","v":6.6029999999999998},94.116,218.57964799999999,128.03797200000002,41.37538,0,{"$f":"SUM(L96:L97)","v":0},{"$f":"SUM(M96:M97)","v":0},{"$f":"SUM(N96:N97)","v":0},{"$f":"SUM(O96:O97)","v":0},{"$f":"SUM(P96:P97)","v":0},null,null,null,"Interet 2008",5.35]
["gesamt Invest GW 2007","Mio €",{"$f":"SUM(F99:P99)","v":476.53386578509179},null,null,{"$f":"F98","v":6.6029999999999998},{"$f":"G98/G4","v":94.116},213.97356346360152,122.8683637408451,38.972938580645163,0,0,0,0,0,0,null,null,null,"Interet 2009",13.16]
[null,null,null,{"$f":"C99/$B$14*1000","v":576.08059209996588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interet 2010",{"$f":"1.05/1.025*1.045","v":1.0704878048780486}]
["Invest Fix",null,null,null,null,{"$f":"-F52","v":0},{"$f":"-G52","v":0},{"$f":"-H52/H$4","v":0},{"$f":"-I52/I$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U95:U100)","v":508.3804878048781}]
["Zahlplan Fix",null,null,null,null,{"$f":"F101/SUM($F$99:$M$99)","v":0},{"$f":"G101/SUM($F$99:$M$99)","v":0},{"$f":"H101/SUM($F$99:$M$99)","v":0},{"$f":"I101/SUM($F$99:$M$99)","v":0}]
["Zahlplan Variable",null,null,null,null,{"$f":"(F99-F101)/SUM($F$99:$P$99)","v":1.3856307964852668E-2},{"$f":"(G99-G101)/SUM($F$99:$P$99)","v":0.19750117831592817},{"$f":"(H99-H101)/SUM($F$99:$P$99)","v":0.44902068630752834},{"$f":"(I99-I101)/SUM($F$99:$P$99)","v":0.25783763245959213},8.1784194952098654E-2,0,0,0,0,0,0,{"$f":"SUM(F103:P103)","v":0.99999999999999989}]
[]
[]
[null,"Mio €",{"$f":"$B$15*413.6/1000*2","v":476.53386578509185},null,null,{"$f":"F101/$C$106","v":0},{"$f":"G101/$C$106","v":0},{"$f":"H101/$C$106","v":0},{"$f":"I101/$C$106","v":0}]
[null,null,null,null,null,{"$f":"F103/$Q$103*(100%-SUM($G$106:$I$106))","v":1.385630796485267E-2},{"$f":"G103/$Q$103*(100%-SUM($G$106:$I$106))","v":0.1975011783159282},{"$f":"H103/$Q$103*(100%-SUM($G$106:$I$106))","v":0.44902068630752839},0.25783763245959218,8.1784194952098668E-2,0,0,0,0,0,0,{"$f":"SUM(F107:P107)","v":1.0000000000000002}]

{"sheet":"Strompreise","index":1,"n_rows":112,"n_cols":33,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
["Strompreise"]
["[EUR/MWh]",null,"Base price Poyry",null,null,null,44.568283081054688,51.790744781494141,56.942958831787109,58.590843200683594,59.422615051269531,58.994434356689453,58.985645294189453,59.387447357177734,59.135913848876953,58.368965148925781,58.698963165283203,58.948577880859375,60.497428894042969,62.743068695068359,64.476318359375,70.077583312988281,73.899978637695312,76.445236206054687,77.176765441894531,77.828773498535156,79.221481323242188,79.142959594726562]
[]
["Lastpunkt","Dauer [h]","LowCut","Peak",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,"Base price FW&Interpolated",null,null,null,null,55.300000000000253,58.629999999999789,60.999999999999815,{"$f":"(M6-J6)/3+J6","v":59.633333333333212},{"$f":"(M6-J6)/3+K6","v":58.266666666666609},56.9]
["Peakprices LTM",null,null,null,64.945514270249632,78.180958215235648,102.16,{"$f":"SUMPRODUCT(H9:H110,$B9:$B110,$D9:$D110)/SUMPRODUCT($B9:$B110,$D9:$D110)","v":76.499999999999346},{"$f":"SUMPRODUCT(I9:I110,$B9:$B110,$D9:$D110)/SUMPRODUCT($B9:$B110,$D9:$D110)","v":82.970881226054487},88.499999999999631,81.768608876117511,75.037237547892715,68.305875518879319,65.163292249182618,68.709982530925927,70.726115012749048,77.990247606085589,83.51705933980206,85.293134085929111,79.034616328224772,88.98483473216794,89.174484168052359,92.281051016989139,98.895558135226679,93.360075439019781,91.719202482135998,97.573349718598323,96.452350126673053,{"$f":"SUMPRODUCT(AC9:AC110,$B9:$B110,$D9:$D110)/SUMPRODUCT($B9:$B110,$D9:$D110)","v":96.574625068722881},97.502297194329529,95.512016278563237,93.58050639393997,93.655001648473828]
["Baseprices LTM",null,null,null,41.525751443929799,59.65691730033398,73.350000000000023,{"$f":"SUMPRODUCT(H9:H110,$B9:$B110)/SUM($B9:$B110)","v":55.299999999999599},{"$f":"SUMPRODUCT(I9:I110,$B9:$B110)/SUM($B9:$B110)","v":58.62999999999964},61.167123287671195,59.743964954337919,{"$f":"SUMPRODUCT(L9:L110,$B9:$B110)/SUM($B9:$B110)","v":58.32085799086758},{"$f":"SUMPRODUCT(M9:M110,$B9:$B110)/SUM($B9:$B110)","v":56.897663360538822},54.495304061209964,{"$f":"SUMPRODUCT(O9:O110,$B9:$B110)/SUM($B9:$B110)","v":57.505806668128841},{"$f":"SUMPRODUCT(P9:P110,$B9:$B110)/SUM($B9:$B110)","v":61.152301441584306},67.151065130513771,{"$f":"SUMPRODUCT(R9:R110,$B9:$B110)/SUM($B9:$B110)","v":69.674091947783779},{"$f":"SUMPRODUCT(S9:S110,$B9:$B110)/SUM($B9:$B110)","v":72.630294953470184},70.698624385786772,{"$f":"SUMPRODUCT(U9:U110,$B9:$B110)/SUM($B9:$B110)","v":74.154773741382328},{"$f":"SUMPRODUCT(V9:V110,$B9:$B110)/SUM($B9:$B110)","v":75.625297721628485},79.03101076773504,{"$f":"SUMPRODUCT(X9:X110,$B9:$B110)/SUM($B9:$B110)","v":83.373916781910395},{"$f":"SUMPRODUCT(Y9:Y110,$B9:$B110)/SUM($B9:$B110)","v":85.075312068750733},86.168282727327664,{"$f":"SUMPRODUCT(AA9:AA110,$B9:$B110)/SUM($B9:$B110)","v":90.485508961060646},{"$f":"SUMPRODUCT(AB9:AB110,$B9:$B110)/SUM($B9:$B110)","v":91.284140915625002},{"$f":"SUMPRODUCT(AC9:AC110,$B9:$B110)/SUM($B9:$B110)","v":93.111184255834203},{"$f":"SUMPRODUCT(AD9:AD110,$B9:$B110)/SUM($B9:$B110)","v":93.556735766255542},{"$f":"SUMPRODUCT(AE9:AE110,$B9:$B110)/SUM($B9:$B110)","v":94.600230778312323},{"$f":"SUMPRODUCT(AF9:AF110,$B9:$B110)/SUM($B9:$B110)","v":95.2482576542765},{"$f":"SUMPRODUCT(AG9:AG110,$B9:$B110)/SUM($B9:$B110)","v":97.241924536003495}]
[1,164,0.86,{"$f":"[4]Strompreise!D4","v":0},{"$f":"[4]Strompreise!G4","v":37.982109897949307},{"$f":"[4]Strompreise!H4","v":57.570073485122705},{"$f":"[4]Strompreise!I4","v":69.921312992428355},48.488645788479602,49.945246996998506,50.321138773864526,51.121000000000002,51.920999999999999,52.720463340999999,78.480635321999998,47.056841407000007,57.482842814000001,58.335457254399998,62.487767184000006,64.2902577304,64.991309881599989,66.336633122599991,68.679416089,67.544318007600012,68.636222631999999,73.891754743000007,139.48269862699999,163.74491724160001,161.979102969,185.59900035460001,186.15525606880001,212.22250296940001,212.66008693960001,220.45513498920002]
[2,82,1,{"$f":"[4]Strompreise!D5","v":0},{"$f":"[4]Strompreise!G5","v":35.841595016479495},{"$f":"[4]Strompreise!H5","v":63.7312733993531},{"$f":"[4]Strompreise!I5","v":78.133941575307247},43.345945284641708,45.000414927396477,45.362265552889063,50.307000000000002,55.252000000000002,60.196866139999997,80.504703559999996,54.202890600000003,66.223803439999998,66.903260959999997,70.944306499999996,73.742522809999997,74.529953050000003,76.151327359999996,77.800723550000001,80.094054799999995,81.950075519999999,85.050227120000002,86.429296800000003,87.506227229999993,96.517134499999997,98.422448500000002,100.13285888,102.50990624000001,103.1356186,105.90672585999999]
[3,82,1,{"$f":"[4]Strompreise!D6","v":0},{"$f":"[4]Strompreise!G6","v":62.124552043914797},{"$f":"[4]Strompreise!H6","v":71.519525488281289},{"$f":"[4]Strompreise!I6","v":88.947938987273886},70.855419722605035,74.88564097652619,75.318737802210492,109.968,144.61799999999999,179.26750491000001,206.0218643,208.26769909000001,224.75102860000001,288.07520197999997,328.02306268000001,299.68712804,339.12221119999998,277.15228672000001,281.94053345999998,300.19972739999997,317.64732320000002,322.61401280000001,332.27026139999998,344.61623630000003,341.99771867999999,347.37440994999997,312.80279999999999,317.50360688000001,347.26648079,362.16253657999999]
[4,82,1,{"$f":"[4]Strompreise!D7","v":1},{"$f":"[4]Strompreise!G7","v":312.31959683532705},{"$f":"[4]Strompreise!H7","v":111.89467397384601},{"$f":"[4]Strompreise!I7","v":270.49872757161279},96.798120728052083,105.52418495158331,112.43947942507353,144.93700000000001,177.435,209.93325336999999,245.50246175999999,271.43233294999999,279.81687317000001,391.43907067999999,411.17307935000002,458.85790861999999,293.73540500000001,524.86526036999999,372.883826,392.40038506000002,409.79872539000002,361.09303063999999,368.49187391999999,380.50949919999999,381.28755097999999,391.12672588999999,390.53320344999997,391.39948333000001,313.80208634000002,291.88532450000002]
[5,82,1,{"$f":"[4]Strompreise!D8","v":1},{"$f":"[4]Strompreise!G8","v":105.79639032287599},{"$f":"[4]Strompreise!H8","v":103.090867712402},{"$f":"[4]Strompreise!I8","v":144.11371388738837},97.470464474666386,105.83699634624251,112.78025085690578,126.553,140.32599999999999,154.09903333,136.54778010000001,132.86178371,69.95804468,112.25678465999999,138.46576400000001,134.26123636,107.69565369999999,120.792681,153.59393466,168.5067856,111.2236431,99.840972440000002,87.199379210000004,101.25266505,103.6922139,107.31459536,106.17437932,115.06304468,124.92606173,111.5534136]
[6,82,1,{"$f":"[4]Strompreise!D9","v":1},{"$f":"[4]Strompreise!G9","v":77.174620997619698},{"$f":"[4]Strompreise!H9","v":82.350697521972705},{"$f":"[4]Strompreise!I9","v":117.71763368447819},91.81464129131102,99.423466977775561,105.97965557261747,103.437,100.89400000000001,98.351186220000002,124.98807374,67.800316960000004,69.254190379999997,75.505910029999995,92.707084929999994,92.013036749999998,79.638680539999996,98.107026399999995,104.53921988,88.181083599999994,103.22391245999999,126.09345949,87.892707229999999,94.044757399999995,97.466264219999999,99.430809839999995,100.89566191999999,104.12075944,102.38532410000001,104.91022945]
[7,123,1,{"$f":"[4]Strompreise!D10","v":1},{"$f":"[4]Strompreise!G10","v":70.525028446960391},{"$f":"[4]Strompreise!H10","v":75.516126396179189},{"$f":"[4]Strompreise!I10","v":103.36558430394206},81.965836068944895,88.843488010443423,94.728589412702718,85.688999999999993,76.649000000000001,67.608674109999995,111.75031730000001,63.158343680000002,67.857716730000007,73.264296740000006,122.694704,102.16332559999999,84.048941119999995,91.2146738,135.45031610000001,102.77908764,95.579388320000007,106.04311814,91.385486999999998,128.77008079999999,120.58732908,113.68625886,102.61921396,124.06824956,107.39499716,108.90866038999999]
[8,123,1,{"$f":"[4]Strompreise!D11","v":1},{"$f":"[4]Strompreise!G11","v":86.199029187011789},{"$f":"[4]Strompreise!H11","v":89.521373288726807},{"$f":"[4]Strompreise!I11","v":130.58244845032101},100.13557123486324,108.2794020124452,115.4920613597989,118.54900000000001,121.607,124.66402252,154.15047503,150.27197146,163.12375856,200.87883679999999,223.5320692,235.62845664,195.92892431999999,212.45810356999999,248.68959186999999,237.85408694,282.44959789000001,229.95802,242.47493071,252.10190539999999,244.98811670000001,186.82462405999999,188.20502786,187.66401986,186.7615974,189.3820049]
[9,82,1,{"$f":"[4]Strompreise!D12","v":0},{"$f":"[4]Strompreise!G12","v":65.138367491912803},{"$f":"[4]Strompreise!H12","v":80.319857661437993},{"$f":"[4]Strompreise!I12","v":90.563020386669606},71.544932248430712,74.55329352861672,75.003789745147301,105.38500000000001,135.767,166.14791889,189.02263608999999,189.19825664000001,205.76185407,252.15070388000001,287.26106224,342.30164255,467.07296104,361.15265563999998,511.46964574999998,567.99356576000002,593.59625210000002,636.98818447999997,606.31095491999997,654.75863928000001,625.31139051000002,646.40302780000002,653.96573387000001,664.17988428000001,684.44598465000001,673.61720600000001]
[10,82,1,{"$f":"[4]Strompreise!D13","v":0},{"$f":"[4]Strompreise!G13","v":48.209949708034593},{"$f":"[4]Strompreise!H13","v":56.671372119544898},{"$f":"[4]Strompreise!I13","v":72.808202479076996},62.594681790283573,65.057584287520427,65.410294110219255,90.513000000000005,115.616,140.71867316999999,173.69787514999999,171.82391665,186.65993628000001,229.85832278000001,254.85386334,267.64076669000002,253.6966889,314.2066031,319.76399143999998,339.45318357999997,356.51722384999999,422.59007517999999,425.14807136000002,436.47616232000001,440.04896919999999,453.70900574000001,446.42374724000001,463.45738682000001,461.94693158000001,481.50508024999999]
[11,96,0.83,{"$f":"[4]Strompreise!D14","v":0},{"$f":"[4]Strompreise!G14","v":18.404978742839798},{"$f":"[4]Strompreise!H14","v":32.226017992710098},{"$f":"[4]Strompreise!I14","v":35.828087053399742},45.279738883660968,47.44508082120602,47.624106246375675,47.798000000000002,47.972000000000001,48.145734146300001,52.575424649600002,43.817083195000002,52.076810972499999,57.291925188699999,54.917011420000001,55.882143985600003,57.113502503999996,59.032386144,60.802025201500001,61.071815099600002,63.861873014399997,64.285964369599995,67.061491739999994,67.572948115000003,69.893507233799994,71.747119922799996,73.240421228799988,74.876702601000005,75.484576814100009,77.152718574600001]
[12,48,0.35,{"$f":"[4]Strompreise!D15","v":0},{"$f":"[4]Strompreise!G15","v":23.545394778823898},{"$f":"[4]Strompreise!H15","v":48.709858779907194},{"$f":"[4]Strompreise!I15","v":59.299342765025131},45.429319886901375,45.63522136406251,46.140852109567,37.195999999999998,28.251999999999999,19.30698623,21.213246179999999,18.033005567500002,21.389926187,22.965367593,22.439389307999999,22.571320128,22.703540209,23.095046715999999,23.837547433000001,24.651398799999999,25.133477760999998,26.095045164999998,26.618247669999999,27.837740178500002,28.5420167445,28.0540246875,28.941526404000001,30.383305525999997,29.797585720000001,29.9783338435]
[13,32,1,{"$f":"[4]Strompreise!D16","v":0},{"$f":"[4]Strompreise!G16","v":25.406454523658802},{"$f":"[4]Strompreise!H16","v":61.270455132293698},{"$f":"[4]Strompreise!I16","v":66.214316699564591},61.768152120768754,62.369969816679486,62.887068986921101,61.454999999999998,60.021999999999998,58.589917880000002,68.959013839999997,52.481100000000005,58.204875199999996,68.254067660000004,65.074371040000003,65.804071519999994,66.963297080000004,67.836085650000001,70.27841033,71.471340650000002,74.39682646,74.025722720000005,75.862700599999997,79.734435590000004,85.815921799999998,86.935705999999996,87.762491299999994,89.813348480000002,90.029726719999999,92.529915349999996]
[14,32,1,{"$f":"[4]Strompreise!D17","v":0},{"$f":"[4]Strompreise!G17","v":37.657650868988},{"$f":"[4]Strompreise!H17","v":61.388164949798593},{"$f":"[4]Strompreise!I17","v":66.884828053283528},65.332230589646755,66.923826744003236,67.333289012084748,64.445999999999998,61.558999999999997,58.672495999999995,67.258184639999996,52.337979079999997,58.139556200000001,65.825573300000002,65.637314959999998,65.41834317,65.284010960000003,67.658535110000003,69.663993110000007,69.774808699999994,74.486072539999995,74.732428209999995,74.117346710000007,79.311917930000007,72.507829400000006,74.825337529999999,76.607421599999995,77.808988159999998,80.424299309999995,82.310919679999998]
[15,64,1,{"$f":"[4]Strompreise!D18","v":0},{"$f":"[4]Strompreise!G18","v":24.953369639968901},{"$f":"[4]Strompreise!H18","v":49.083754013061501},{"$f":"[4]Strompreise!I18","v":62.419531148615029},51.038807044202585,52.45261414478486,52.960972634235183,54.378999999999998,55.795999999999999,57.21423257,61.871365320000002,51.978010279999999,60.77779572,66.605077039999998,63.224241550000002,64.335953869999997,65.122561919999995,65.459880440000006,66.422657839999999,68.286229309999996,71.150459979999994,73.093456009999997,71.980499179999995,76.006475269999996,75.895076950000004,78.004774999999995,78.430231160000005,80.766723200000001,82.632682130000006,85.034253629999995]
[16,48,1,{"$f":"[4]Strompreise!D19","v":0},{"$f":"[4]Strompreise!G19","v":26.079836900138801},{"$f":"[4]Strompreise!H19","v":54.809145786666797},{"$f":"[4]Strompreise!I19","v":63.379464644056164},67.318679408652883,69.618018374658092,69.957660065003381,66.805000000000007,63.652999999999999,60.500053800000003,63.849065600000003,53.911219619999997,62.970319969999998,69.373740560000002,71.350982299999998,72.578186239999994,72.622299080000005,74.758108879999995,75.855318589999996,74.69404999999999,75.931906069999997,80.537432100000004,78.531703699999994,82.628906380000004,88.762161250000005,88.942894350000003,87.509117840000002,91.151704999999993,92.754152719999993,95.309956999999997]
[17,64,1,{"$f":"[4]Strompreise!D20","v":0},{"$f":"[4]Strompreise!G20","v":31.5011502050003},{"$f":"[4]Strompreise!H20","v":49.031831994502198},{"$f":"[4]Strompreise!I20","v":53.335341355140372},62.034891679499353,64.889718388941333,65.228897605919101,64.132999999999996,63.036000000000001,61.939854259999997,101.667776,55.578214819999999,67.34851243,69.910714240000004,73.723647799999995,71.857024999999993,73.027499329999998,75.713562780000004,77.192691879999998,81.874389679999993,80.980322839999999,81.87550675,82.842555140000002,86.685832219999995,94.155645559999996,97.923121460000004,99.42864032,101.93247074999999,101.5357964,103.83343170000001]
[18,180,0.77300000000000002,{"$f":"[4]Strompreise!D21","v":0},{"$f":"[4]Strompreise!G21","v":34.894529251171903},{"$f":"[4]Strompreise!H21","v":52.683564916831997},{"$f":"[4]Strompreise!I21","v":61.627444671603698},36.681428672741895,38.401601381735581,39.612542373132747,40.904000000000003,42.195,43.486066763980006,42.808878614360005,42.636714392410006,45.984949135840004,49.893551491750003,51.600446935160001,52.446690756799995,53.828086436200003,53.305707259400002,53.413242064470005,50.820602700400002,58.036564038999998,60.480849413130002,61.353506613850001,65.708458834879991,67.862510614309997,70.255216349830008,70.553408899399997,71.869351669560004,72.393143125090006,74.402898638940002]
[19,90,0.84600000000000009,{"$f":"[4]Strompreise!D22","v":0},{"$f":"[4]Strompreise!G22","v":29.6483801431656},{"$f":"[4]Strompreise!H22","v":60.706086795043902},{"$f":"[4]Strompreise!I22","v":70.442221204658566},33.103855467554574,34.646972380141605,35.740183621311914,39.643999999999998,43.548000000000002,47.452381135380001,46.489652077320002,46.885119937920003,52.821094022099999,53.989196314319997,56.83546182816,58.170192914880005,59.689520998559999,59.027863163400006,59.283296907840004,60.091181486100005,63.991180912499999,67.694939057159999,68.915194499880016,73.620834362639997,77.046669341819992,79.486665571620009,80.240119372799995,79.631039862359998,80.419311208080003,83.034543157200005]
[20,90,1,{"$f":"[4]Strompreise!D23","v":0},{"$f":"[4]Strompreise!G23","v":52.299220568847602},{"$f":"[4]Strompreise!H23","v":68.562840344238296},{"$f":"[4]Strompreise!I23","v":81.614958026182705},52.187040244429525,54.437199566753399,56.44241461328938,57.302,58.161000000000001,59.019844159999998,57.456737689999997,57.95323921,64.019958560000006,62.259089539999998,68.254166720000001,69.873903440000007,68.462136439999995,71.608700749999997,72.094401930000004,71.809479580000001,77.452554840000005,76.684506380000002,78.786363850000001,83.362214859999995,84.8513552,87.330824649999997,89.178801429999993,91.598977079999997,91.493535559999998,93.538750820000004]
[21,90,1,{"$f":"[4]Strompreise!D24","v":1},{"$f":"[4]Strompreise!G24","v":59.759905538177492},{"$f":"[4]Strompreise!H24","v":73.097782135009808},{"$f":"[4]Strompreise!I24","v":100.40401435116965},81.320633662067934,88.408721442325614,94.049575278089051,82.981999999999999,71.914000000000001,60.845530500000002,57.997316480000002,56.750973020000004,61.487848290000002,67.347848720000002,69.768063440000006,70.349822380000006,71.523363419999995,73.124080079999999,72.649967079999996,74.264740160000002,77.918505679999996,79.293095359999995,80.290269280000004,84.059547199999997,91.601164400000002,93.278979960000001,94.062707599999996,95.19621626,95.770483139999996,97.590858319999995]
[22,90,1,{"$f":"[4]Strompreise!D25","v":1},{"$f":"[4]Strompreise!G25","v":58.630425566101096},{"$f":"[4]Strompreise!H25","v":70.9261982345581},{"$f":"[4]Strompreise!I25","v":96.363028102991365},81.768302751582951,88.835781952951962,94.692914288087835,82.347999999999999,70.003,57.658680560000001,54.501315920000003,54.425350700000003,58.558662320000003,61.558507540000001,65.371461679999996,65.061530349999998,65.802371300000004,67.356673090000001,68.555125799999999,70.063451900000004,74.116246099999998,73.469328820000001,74.379024740000006,71.878920710000003,74.517075149999997,76.491393919999993,79.4550938,80.200386550000005,81.004751040000002,83.206707199999997]
[23,90,1,{"$f":"[4]Strompreise!D26","v":1},{"$f":"[4]Strompreise!G26","v":61.0383888336182},{"$f":"[4]Strompreise!H26","v":70.437316589355504},{"$f":"[4]Strompreise!I26","v":95.616153235993124},75.541416301568887,82.145287541686628,87.387891019613207,77.253,67.117999999999995,56.9832094,55.933072799999998,55.739682500000001,61.886744,63.538530899999998,62.957608790000002,65.268580900000003,66.266630750000004,65.242878079999997,63.764608150000001,63.411837900000002,66.464095,65.983499190000003,68.770733399999997,68.955551900000003,64.337292079999997,65.479545540000004,66.864074470000006,66.800806359999996,57.575649859999999,48.861557500000004]
[24,135,1,{"$f":"[4]Strompreise!D27","v":1},{"$f":"[4]Strompreise!G27","v":50.761882167816196},{"$f":"[4]Strompreise!H27","v":69.605160369873104},{"$f":"[4]Strompreise!I27","v":90.527364182994248},66.344094007890007,72.175172560931045,76.66376252616466,70.007000000000005,63.348999999999997,56.692041600000003,53.555536099999998,53.449903259999999,60.416171660000003,65.092765360000001,62.209748959999999,61.619656589999998,62.514778499999998,64.498741069999994,65.133247879999999,66.755747139999997,69.329541449999994,70.135736030000004,72.608012400000007,77.695522280000006,72.157955279999996,74.3466722,70.113251509999998,70.579529999999991,70.537145600000002,70.440477680000001]
[25,135,1,{"$f":"[4]Strompreise!D28","v":1},{"$f":"[4]Strompreise!G28","v":42.698507371902501},{"$f":"[4]Strompreise!H28","v":69.00059814453131},{"$f":"[4]Strompreise!I28","v":90.137085480495543},67.084122286034741,73.143565621666284,77.473184869284054,71.542000000000002,65.611000000000004,59.679578360000001,56.361328909999997,56.291876940000002,63.212942599999998,62.534855960000002,67.589956639999997,68.381647150000006,67.967242799999994,72.220783310000002,70.625562099999996,72.37941099999999,76.317329799999996,75.850329849999994,77.834581760000006,81.847567380000001,83.496038080000005,85.698380799999995,86.941107020000004,89.175636800000007,88.815797119999999,90.951902840000002]
[26,90,1,{"$f":"[4]Strompreise!D29","v":0},{"$f":"[4]Strompreise!G29","v":55.664048399734497},{"$f":"[4]Strompreise!H29","v":70.041982589721698},{"$f":"[4]Strompreise!I29","v":83.802550393783193},56.329480691487497,58.815562822777686,60.933604474001527,60.622,60.311,60.000279300000003,59.239800000000002,60.309388319999996,65.845599669999999,66.318030039999996,70.167794240000006,72.996021040000002,73.874762660000002,81.764455999999996,78.581884770000002,82.958558800000006,88.516893120000006,114.11976512,102.54587348,105.83134814,105.72913343,101.19974987000001,109.30296674,101.17613939,104.63011879,106.57484203]
[27,90,1,{"$f":"[4]Strompreise!D30","v":0},{"$f":"[4]Strompreise!G30","v":35.112879855688497},{"$f":"[4]Strompreise!H30","v":53.4007765200897},{"$f":"[4]Strompreise!I30","v":64.763459389087473},49.395437934896002,51.583250926915142,53.477690750177459,55.107999999999997,56.738999999999997,58.369143350000002,56.939059749999998,57.631695860000001,64.391442080000004,63.076811599999999,69.115710199999995,70.900973239999999,71.074718300000001,74.270070919999995,75.390220369999994,72.954998779999997,78.949957620000006,81.435654200000002,84.276803310000005,88.930527040000001,95.921372160000004,95.935910919999998,97.136310499999993,98.598111680000002,99.426502400000004,102.10419173]
[28,108,0.80400000000000005,{"$f":"[4]Strompreise!D31","v":0},{"$f":"[4]Strompreise!G31","v":13.534580052075201},{"$f":"[4]Strompreise!H31","v":28.862392933837903},{"$f":"[4]Strompreise!I31","v":31.654451319303647},34.054513156309852,35.28638674681924,36.840231971904274,39.134,41.427,43.720338940080005,41.83528354704,42.64786084416,45.871746741480003,47.643231385920004,47.795182996080008,50.043244670520004,49.378371250560001,50.281849720320004,51.7700703792,53.371464554400006,56.591174893800002,57.849717250560005,57.401720989440008,61.729053720000003,63.748838769840006,63.671472840720007,64.920103565879998,66.769540753920012,70.607263847640013,70.643034716160003]
[29,54,0.34900000000000003,{"$f":"[4]Strompreise!D32","v":0},{"$f":"[4]Strompreise!G32","v":20.357028991699202},{"$f":"[4]Strompreise!H32","v":47.186696441650398},{"$f":"[4]Strompreise!I32","v":56.531821138424441},32.825362321134222,34.441957917479023,35.592187695568072,29.774000000000001,23.954999999999998,18.136948185590001,15.557413190840002,14.65284690332,16.247316963200003,16.58100396,18.445910978880001,18.92195271644,17.002959478400001,17.830587124480001,16.96209237063,17.871435089600002,18.037478498520002,19.806513109440001,19.30927650416,19.53831862202,20.130697785520002,20.465983226750001,20.382229299350001,20.631993819199998,21.490167508800003,21.997669460480001]
[30,36,1,{"$f":"[4]Strompreise!D33","v":0},{"$f":"[4]Strompreise!G33","v":25.017581590652497},{"$f":"[4]Strompreise!H33","v":48.304902862548801},{"$f":"[4]Strompreise!I33","v":57.216440008494914},45.228709682614117,47.255304078524489,48.897355789689705,48.656999999999996,48.417000000000002,48.176335250000001,44.064985,42.838630760000001,50.923116720000003,46.649542349999997,44.915679240000003,46.49734016,43.82774792,44.672378080000001,44.830552879999999,45.613928960000003,46.930784240000001,49.918865689999997,50.478310430000001,51.194273180000003,47.964489329999999,39.294728429999999,43.495426909999999,46.051938329999999,37.29211488,34.514048420000002]
[31,36,1,{"$f":"[4]Strompreise!D34","v":0},{"$f":"[4]Strompreise!G34","v":25.0517646915435},{"$f":"[4]Strompreise!H34","v":48.445603637695399},{"$f":"[4]Strompreise!I34","v":54.232457954774048},48.315205365216677,50.429810656797258,52.100896774245818,50.652000000000001,49.203000000000003,47.754481349999999,44.40176658,40.636588400000001,44.450344999999999,43.404994559999999,41.048818609999998,41.840649249999998,41.125887210000002,39.437764100000003,34.333825920000002,29.513791359999999,26.143651139999999,26.337060439999998,29.526552899999999,26.91087662,27.24816148,27.410658900000001,27.54826963,40.877143400000001,41.754232250000001,59.012561920000003]
[32,72,1,{"$f":"[4]Strompreise!D35","v":0},{"$f":"[4]Strompreise!G35","v":24.428509070968598},{"$f":"[4]Strompreise!H35","v":47.694711915969798},{"$f":"[4]Strompreise!I35","v":47.173866923502636},38.752980803997048,40.480011409213482,41.851274677831483,43.662999999999997,45.475000000000001,47.286680760000003,44.181252800000003,40.523671700000001,44.156050759999999,43.271177600000001,42.97573886,43.119874609999997,43.526569700000003,44.342684929999997,44.674787100000003,45.082936250000003,46.57225124,49.272752029999999,50.285485010000002,51.080646450000003,52.967085539999999,52.886214469999999,45.692063449999999,42.920411340000001,56.977881949999997,42.428740500000004]
[33,54,1,{"$f":"[4]Strompreise!D36","v":0},{"$f":"[4]Strompreise!G36","v":20.659871679496799},{"$f":"[4]Strompreise!H36","v":47.920819647216796},{"$f":"[4]Strompreise!I36","v":57.170881511302184},42.355910149870859,43.759642723835128,45.860122200790464,48.780999999999999,51.701000000000001,54.621791999999999,45.622909200000002,47.73892618,55.913503519999999,57.874417039999997,53.183395830000002,57.802398259999997,50.760181029999998,53.773728759999997,54.37079001,56.372146569999998,52.798877179999998,59.952254920000001,56.916485209999998,56.725409149999997,59.071988959999999,59.675092159999998,61.945537999999999,64.070369220000003,65.974314960000001,65.054077800000002]
[34,72,1,{"$f":"[4]Strompreise!D37","v":0},{"$f":"[4]Strompreise!G37","v":28.6718850975513},{"$f":"[4]Strompreise!H37","v":45.213979969276394},{"$f":"[4]Strompreise!I37","v":49.06555336223218},46.146409989087147,47.540054224846713,49.790043354849281,51.834000000000003,53.878,55.9216865,54.076474999999995,53.783408199999997,61.622062499999998,65.339506259999993,67.951493209999995,69.135440349999996,70.208624999999998,69.510349509999998,69.860219279999995,68.040493089999998,71.512155340000007,77.051454500000006,73.901304409999995,79.026555999999999,86.6840945,88.580135279999993,90.229076210000002,82.01329389,93.025490289999993,95.682878380000005]
[35,180,0.76700000000000002,{"$f":"[4]Strompreise!D38","v":0},{"$f":"[4]Strompreise!G38","v":20.626435233936302},{"$f":"[4]Strompreise!H38","v":42.85111724654849},{"$f":"[4]Strompreise!I38","v":48.023865254759812},27.219631946882643,27.490540163905472,27.887484002248481,29.622,31.356000000000002,33.089805270080006,28.008592229800001,32.794316663940002,33.263277230560007,33.642039226120005,32.604221297700001,33.283841819800003,33.834181500599996,34.509061962700002,35.384415784250002,35.24715058033,37.685683658999999,37.557831523940003,38.905398996880002,41.571261525820006,43.25527253632,43.998281919150003,43.941501906250004,44.481608756260002,45.939000796259997,47.237236033390005]
[36,90,0.82499999999999996,{"$f":"[4]Strompreise!D39","v":0},{"$f":"[4]Strompreise!G39","v":22.8496730690002},{"$f":"[4]Strompreise!H39","v":47.1444053775787},{"$f":"[4]Strompreise!I39","v":57.468492368683528},21.342296800976527,21.435961556060242,21.698071806491356,26.245999999999999,30.792999999999999,35.340634246500002,29.937246289499999,34.304039616000004,35.383031178000003,35.894324606250002,34.902361427999999,35.645379198000001,34.997372429249999,35.496200041500003,35.908239443999996,36.251469903,38.218608243750005,39.1397087235,40.473199074,43.966304745000002,45.970930433999996,46.581443485499996,46.873274909999999,47.462529674999999,50.316865335000003,50.610257593500002]
[37,90,1,{"$f":"[4]Strompreise!D40","v":0},{"$f":"[4]Strompreise!G40","v":30.724917246818496},{"$f":"[4]Strompreise!H40","v":53.922466279602098},{"$f":"[4]Strompreise!I40","v":66.298166865386392},44.373347697376978,44.586331058834105,44.233018692861435,44.787999999999997,45.341999999999999,45.897151839999999,38.776262420000002,45.082965199999997,45.764080989999997,49.787109700000002,46.159604860000002,48.536639520000001,44.619863359999997,45.905219819999999,45.853716200000001,47.303755080000002,55.373176999999998,52.718783500000001,53.598362199999997,55.136141549999998,56.759526399999999,57.634288859999998,57.935180799999998,58.711826379999998,60.706441849999997,62.414400800000003]
[38,90,1,{"$f":"[4]Strompreise!D41","v":1},{"$f":"[4]Strompreise!G41","v":38.9408570030213},{"$f":"[4]Strompreise!H41","v":64.689266114044202},{"$f":"[4]Strompreise!I41","v":81.259157160015519},61.38860170908616,66.443756091232714,70.759017212331344,63.606999999999999,56.454000000000001,49.302133999999995,42.729633319999998,46.99475863,50.384028520000001,52.191645229999999,48.799271840000003,52.149037149999998,45.28435297,46.195761300000001,46.711599919999998,48.037530220000001,50.289654919999997,50.935655079999997,51.896766270000001,55.650146149999998,57.100334080000003,58.022176760000001,58.206799099999998,58.962951920000002,61.314483860000003,62.773047230000003]
[39,90,1,{"$f":"[4]Strompreise!D42","v":1},{"$f":"[4]Strompreise!G42","v":39.463510425567598},{"$f":"[4]Strompreise!H42","v":65.028598207092301},{"$f":"[4]Strompreise!I42","v":81.223432766786672},76.051897334359523,82.189050405617422,87.181368944678113,73.673000000000002,60.164000000000001,46.655963149999998,40.909747780000004,43.607431499999997,43.655213600000003,44.832628079999999,42.77575332,44.486014439999998,42.890807889999998,43.528058000000001,43.663653359999998,44.941075550000001,48.131828329999998,48.469976690000003,50.117016210000003,53.721984599999999,55.161891769999997,56.815385599999999,55.708254600000004,56.494439149999998,58.842451750000002,60.32048468]
[40,90,1,{"$f":"[4]Strompreise!D43","v":1},{"$f":"[4]Strompreise!G43","v":39.975217803955104},{"$f":"[4]Strompreise!H43","v":65.793898193359396},{"$f":"[4]Strompreise!I43","v":82.356561658224194},71.324905920968575,77.260675880854791,82.015395670955883,70.138000000000005,58.26,46.381718960000001,40.171691029999998,43.363270999999997,43.57424048,42.407401999999998,41.258349219999999,42.259341120000002,42.649482509999999,43.131505519999997,43.562670949999998,43.678467949999998,46.862914600000003,47.13547157,49.542623939999999,52.47729588,36.23132682,34.506095619999996,38.930345709999997,33.048361280000002,33.339123200000003,29.620911079999999]
[41,135,1,{"$f":"[4]Strompreise!D44","v":1},{"$f":"[4]Strompreise!G44","v":38.308426118087702},{"$f":"[4]Strompreise!H44","v":60.018096272277795},{"$f":"[4]Strompreise!I44","v":81.42054430755114},60.737449351559206,65.696945905346197,69.657816218922747,61.804000000000002,53.95,46.096684879999998,37.189141200000002,43.259678719999997,42.329625399999998,42.393859040000002,41.721896819999998,42.206400000000002,42.514394879999998,43.064019039999998,43.376639480000001,44.411507,47.728985870000002,48.1785596,49.865657599999999,53.07376232,44.264384,43.45022153,40.222350949999999,40.165845410000003,40.979389150000003,39.404135789999998]
[42,135,1,{"$f":"[4]Strompreise!D45","v":1},{"$f":"[4]Strompreise!G45","v":27.788248578071599},{"$f":"[4]Strompreise!H45","v":59.356866643905697},{"$f":"[4]Strompreise!I45","v":79.909075439735332},49.861376170406167,54.095387736211229,57.611380920289363,53.814,50.017000000000003,46.220528180000002,39.575816009999997,45.552054349999999,49.180875039999997,44.29003384,43.351692409999998,44.194113549999997,44.912991380000001,45.482643830000001,45.374259459999998,46.981500439999998,49.747686399999999,50.238151520000002,51.313919599999998,54.574070919999997,54.589823060000001,55.702064450000002,55.567400499999998,56.32327076,58.561226480000002,60.13726552]
[43,90,1,{"$f":"[4]Strompreise!D46","v":0},{"$f":"[4]Strompreise!G46","v":32.093523082733199},{"$f":"[4]Strompreise!H46","v":56.428568309783898},{"$f":"[4]Strompreise!I46","v":67.296674724824783},48.934310740307303,49.422096673587596,49.532741247649994,50.064,50.595999999999997,51.127166539999997,39.2576471,47.430081199999996,50.57547898,52.606456780000002,51.688541839999999,53.880936290000001,47.062226879999997,47.009171850000001,50.865645600000001,54.08653649,59.924521140000003,54.805114039999999,59.592721249999997,57.90441465,60.030658199999998,61.026895250000003,60.036285499999998,60.246380360000003,63.19095008,64.06436454]
[44,90,1,{"$f":"[4]Strompreise!D47","v":0},{"$f":"[4]Strompreise!G47","v":20.7921295797825},{"$f":"[4]Strompreise!H47","v":44.673751786880501},{"$f":"[4]Strompreise!I47","v":52.038387448171548},46.867897945345248,47.418737716816374,47.608319002384562,50.09,52.573,55.054781980000001,43.411101100000003,53.984613979999999,57.886406239999999,60.137628229999997,59.948948520000002,63.193309259999999,60.73859564,65.032681429999997,65.863235180000004,67.739224320000005,73.174485200000007,73.839515840000004,75.559573569999998,81.06032132,85.419373309999997,87.827488560000006,88.753483439999997,90.715065249999995,91.947550699999994,94.517917139999994]
[45,108,0.7,{"$f":"[4]Strompreise!D48","v":0},{"$f":"[4]Strompreise!G48","v":6.9316307437637494},{"$f":"[4]Strompreise!H48","v":16.6120339844238},{"$f":"[4]Strompreise!I48","v":14.452035081583812},23.885957320425899,25.016371254446298,26.210169414889872,27.256,28.300999999999998,29.347099459999999,25.143439999999998,29.013708353000002,29.009161020000001,28.810943175000002,28.611983540000001,29.136928141999999,29.364766199999998,29.863473240999998,29.692301051000001,30.232356476,32.050154016999997,32.486833792000006,33.143295101,36.124450824,37.641263344999999,38.196658982999999,38.208946559000005,39.057112031000003,40.571487740000002,41.739240725000002]
[46,54,0.252,{"$f":"[4]Strompreise!D49","v":0},{"$f":"[4]Strompreise!G49","v":18.976929438972498},{"$f":"[4]Strompreise!H49","v":44.688398325347897},{"$f":"[4]Strompreise!I49","v":44.939118910412923},21.590451960586233,23.209683181411329,24.35625910109944,19.347999999999999,14.339,9.3303922597200017,8.7306967591200006,9.8103636514799994,10.292605590960001,10.20876884244,10.00804687848,10.187438889599999,10.237481571240002,10.409056401240001,10.45956908808,9.682245417599999,9.6627032586000006,8.8277865782399996,9.0418991443200003,10.28948259024,9.821913942960002,11.3095240272,10.096335453960002,10.405555587,13.78748478492,14.053464936000001]
[47,36,1,{"$f":"[4]Strompreise!D50","v":0},{"$f":"[4]Strompreise!G50","v":21.186326239013699},{"$f":"[4]Strompreise!H50","v":46.343041015625005},{"$f":"[4]Strompreise!I50","v":48.289605046664775},39.131428953367433,41.0556345355551,43.153628720611636,42.588999999999999,42.024999999999999,41.460853239999999,35.572584140000004,40.2357741,41.146144300000003,40.964854760000001,39.872501249999999,40.224559110000001,39.255391930000002,37.019301589999998,37.638463880000003,31.427367199999999,29.572184360000001,29.420857640000001,29.653980560000001,29.620854720000001,27.264926240000001,27.423883759999999,27.564456190000001,27.886621640000001,28.090780800000001,28.45521368]
[48,36,1,{"$f":"[4]Strompreise!D51","v":0},{"$f":"[4]Strompreise!G51","v":21.496646604538},{"$f":"[4]Strompreise!H51","v":46.942717483520497},{"$f":"[4]Strompreise!I51","v":54.969101733060107},45.554603213417025,47.373652439371078,49.860241519689616,47.072000000000003,44.284999999999997,41.496946940000001,35.576841979999998,37.783850000000001,27.973820480000001,26.2047208,27.672936999999997,27.400444650000001,24.877717279999999,25.491299720000001,25.805350400000002,29.075058160000001,25.98158656,26.250624699999999,26.731351579999998,26.847084460000001,30.36997268,29.794278200000001,29.70503622,40.860707599999998,41.697134900000002,42.591124499999999]
[49,72,1,{"$f":"[4]Strompreise!D52","v":0},{"$f":"[4]Strompreise!G52","v":19.711120111083996},{"$f":"[4]Strompreise!H52","v":45.112088813781703},{"$f":"[4]Strompreise!I52","v":54.122581563400345},35.688201089555427,37.404493116020149,39.111213070262068,39.737000000000002,40.363,40.988674240000002,35.325172500000001,39.648513899999998,38.824386500000003,37.782193759999998,32.53809416,30.72125256,28.70214854,28.377121280000001,29.946054320000002,25.944527359999999,26.220591039999999,29.725259600000001,25.810603,25.954874060000002,25.903758119999999,26.224540640000001,26.274421660000002,26.567848699999999,26.69174057,27.905659400000001]
[50,54,1,{"$f":"[4]Strompreise!D53","v":0},{"$f":"[4]Strompreise!G53","v":19.390333024978599},{"$f":"[4]Strompreise!H53","v":44.906481738281293},{"$f":"[4]Strompreise!I53","v":53.836757518292494},35.966474805672242,37.015151980526305,38.962791339252597,39.822000000000003,40.682000000000002,41.541719999999998,35.918800000000005,40.991580159999998,41.858232340000001,41.329848800000001,40.79586656,41.14433889,41.439426349999998,41.974674319999998,42.047977250000002,43.05497003,45.487314560000002,46.024245759999999,47.7488405,42.596426000000001,50.874647629999998,50.884006640000003,47.021610699999997,55.862107250000001,48.131777700000001,57.788461499999997]
[51,72,1,{"$f":"[4]Strompreise!D54","v":0},{"$f":"[4]Strompreise!G54","v":17.970733336394801},{"$f":"[4]Strompreise!H54","v":34.573819886267799},{"$f":"[4]Strompreise!I54","v":41.38619279454236},40.316302854085279,40.976775087867914,42.673787925212736,42.572000000000003,42.470999999999997,42.369162680000002,36.271800720000002,41.640739910000001,42.293800000000005,42.300695750000003,41.161595239999997,42.18178142,42.364362499999999,42.996876239999999,43.122944539999999,44.241155550000002,47.514826509999999,46.976252440000003,47.831248940000002,51.9210536,54.019600000000004,54.739561100000003,54.956443399999998,55.814931199999997,58.012591180000001,59.659135759999998]
[52,180,0.6,{"$f":"[4]Strompreise!D55","v":0},{"$f":"[4]Strompreise!G55","v":18.401161866625799},{"$f":"[4]Strompreise!H55","v":38.920730567132999},{"$f":"[4]Strompreise!I55","v":48.09606771129824},25.334770224300136,26.318684060447808,26.535447559408166,26.164000000000001,25.792999999999999,25.421257632000003,21.742181970000001,24.879621756000002,25.373682389999999,25.49912436,24.862685796000001,25.275066287999998,25.45524,25.821301884,26.093629151999998,26.728232567999999,28.766869764000003,28.586342550000001,29.330621592000004,31.775569919999999,33.208239648000003,33.58764,33.754450548000001,34.269509807999995,35.673963612000001,36.447954600000003]
[53,90,0.82700000000000007,{"$f":"[4]Strompreise!D56","v":0},{"$f":"[4]Strompreise!G56","v":21.639600780105596},{"$f":"[4]Strompreise!H56","v":46.680477799987798},{"$f":"[4]Strompreise!I56","v":48.174716961545677},20.36442089359419,20.897817310357894,21.313885939827159,25.887,30.460999999999999,35.034387686980004,29.71169851762,34.278616312090001,34.925666925900003,35.083270598420008,34.235582779920001,34.732805588710008,34.931031658360006,35.472928329010003,35.920632693400002,36.788398467519997,39.24173918788,38.513130073900001,39.446316195759998,42.794726508739998,44.433818990200002,45.300438691180005,45.3955642504,45.822115865160001,48.044098638160001,49.375314691270006]
[54,90,1,{"$f":"[4]Strompreise!D57","v":0},{"$f":"[4]Strompreise!G57","v":24.082106009674},{"$f":"[4]Strompreise!H57","v":46.8195618591309},{"$f":"[4]Strompreise!I57","v":50.429118571337021},37.551039943578601,38.281896150728997,39.406618405341007,40.512,41.616,42.721406479999999,36.619489719999997,41.687661040000002,42.691241990000002,41.782750309999997,41.360065310000003,42.169032199999997,42.441243720000003,43.584275210000001,43.511233999999995,43.273897220000002,45.698669119999998,46.260671840000001,47.864794500000002,51.472674019999999,53.303721340000003,54.513674729999998,54.934814789999997,55.632726009999999,57.89993948,59.5541391]
[55,90,1,{"$f":"[4]Strompreise!D58","v":1},{"$f":"[4]Strompreise!G58","v":27.106525250244097},{"$f":"[4]Strompreise!H58","v":55.132427897644},{"$f":"[4]Strompreise!I58","v":76.717037745935528},62.335777031255333,67.601660586593297,72.329882596718363,62.841999999999999,53.353999999999999,43.865387630000001,37.393605239999999,44.335382389999999,43.879307160000003,44.972933570000002,43.671403150000003,43.792181540000001,42.729490699999999,43.684045519999998,43.771507669999998,45.658325720000001,47.030276200000003,46.673632320000003,47.928069479999998,51.764831559999998,53.888114199999997,54.81306506,55.365745160000003,56.181900000000006,58.381411200000002,60.012804500000001]
[56,90,1,{"$f":"[4]Strompreise!D59","v":1},{"$f":"[4]Strompreise!G59","v":28.813490648269696},{"$f":"[4]Strompreise!H59","v":56.571517422866904},{"$f":"[4]Strompreise!I59","v":78.419188935439891},74.948560003567124,81.086322848092877,86.602936637346104,72.992000000000004,59.381999999999998,45.771053379999998,37.452839689999998,42.956287099999997,44.854164820000001,43.011074389999997,41.822262860000002,42.736807999999996,43.4709875,43.939759359999996,44.186659140000003,43.394547799999998,46.078751570000001,46.873743320000003,47.902081610000003,51.811557200000003,53.962216999999995,54.864270310000002,55.318341119999999,56.137277359999999,47.774451120000002,42.536279720000003]
[57,90,1,{"$f":"[4]Strompreise!D60","v":1},{"$f":"[4]Strompreise!G60","v":27.541699356079096},{"$f":"[4]Strompreise!H60","v":56.71148390502929},{"$f":"[4]Strompreise!I60","v":79.578583768956648},72.221518871072604,78.274861334014645,83.409136329045992,70.683999999999997,57.96,45.234850440000002,37.789617440000001,41.895519299999997,42.390934080000001,42.746560029999998,41.489038309999998,42.369637099999998,43.303298400000003,43.261474730000003,43.876001909999999,44.013263199999997,46.230802220000001,46.4929603,30.294207199999999,29.93375344,28.385240320000001,29.11134054,28.795707839999999,28.08468032,28.103214950000002,28.470308280000001]
[58,135,1,{"$f":"[4]Strompreise!D61","v":1},{"$f":"[4]Strompreise!G61","v":26.517370002746599},{"$f":"[4]Strompreise!H61","v":56.196440788268994},{"$f":"[4]Strompreise!I61","v":76.92507844521586},65.298596697009131,70.509506549997411,75.311160778135957,65.048000000000002,54.783999999999999,44.520967820000003,36.931117520000001,41.9369984,42.516542360000003,42.872510499999997,41.920496139999997,42.583168639999997,43.000252750000001,43.411906199999997,44.024699249999998,45.416024210000003,47.240659999999998,48.654898350000003,48.046300879999997,33.886768760000002,31.58077334,31.5585065,31.911973339999999,30.5684155,29.81934188,32.006759119999998]
[59,135,1,{"$f":"[4]Strompreise!D62","v":1},{"$f":"[4]Strompreise!G62","v":25.543768017005998},{"$f":"[4]Strompreise!H62","v":55.834568386840793},{"$f":"[4]Strompreise!I62","v":70.847229920048264},57.152196509632319,61.965093083312823,65.916023349053759,58.628,51.34,44.05216944,36.713982850000001,44.586225470000002,45.135151120000003,45.237708640000001,43.884686299999998,45.355015600000002,42.787931579999999,44.122446340000003,44.584665600000001,44.691356280000001,48.441324620000003,49.662096849999998,48.354977660000003,52.191059780000003,54.205180400000003,55.253828380000002,55.22251018,55.925777959999998,58.300525370000003,59.919020099999997]
[60,90,1,{"$f":"[4]Strompreise!D63","v":0},{"$f":"[4]Strompreise!G63","v":26.315511342239397},{"$f":"[4]Strompreise!H63","v":47.295800783157397},{"$f":"[4]Strompreise!I63","v":62.556019829855138},48.145576757318175,49.614221389340749,50.286454124336743,48.164999999999999,46.043999999999997,43.923055140000002,37.730672349999999,44.913198219999998,45.230978,45.814310450000001,44.404675279999999,44.679184599999999,45.853563790000003,48.435207859999998,47.474756319999997,49.45158704,50.809083289999997,51.502558819999997,52.60878812,59.88068286,58.305796800000003,59.109155479999998,58.696483280000002,59.342799800000002,62.121946250000001,63.286935249999999]
[61,90,1,{"$f":"[4]Strompreise!D64","v":0},{"$f":"[4]Strompreise!G64","v":20.154675382794196},{"$f":"[4]Strompreise!H64","v":43.0856715201828},{"$f":"[4]Strompreise!I64","v":48.515922482100414},45.375247985622778,46.999389282107984,47.60397790637434,49.222999999999999,50.843000000000004,52.462134200000001,43.18926218,50.907652200000001,55.113654879999999,56.93053853,57.379319989999999,58.871323999999994,56.480245160000003,59.126514280000002,61.162802900000003,64.992549940000004,69.892247800000007,71.369606680000004,73.421199849999994,78.487805879999996,80.944583059999999,82.703551790000006,85.011196960000007,87.230645999999993,90.394708600000001,94.046726430000007]
[62,108,0.54900000000000004,{"$f":"[4]Strompreise!D65","v":0},{"$f":"[4]Strompreise!G65","v":4.5322239725807201},{"$f":"[4]Strompreise!H65","v":10.166725905324601},{"$f":"[4]Strompreise!I65","v":9.3010737599370934},24.387932204606365,25.388771813065279,24.420396706030285,24.013000000000002,23.606000000000002,23.19841628064,19.71684542925,22.74110881128,22.692124050210001,23.07712121982,22.243757441130001,22.371608747790003,22.403917436219999,22.92780061485,23.550617052180002,23.197101777,22.361024939130001,23.455018452420003,22.295387992409999,27.200345763599998,23.239792170720001,29.687268329999998,28.411841082599999,27.410528909340002,24.276510858240002,28.099118385000001]
[63,54,0.22600000000000001,{"$f":"[4]Strompreise!D66","v":0},{"$f":"[4]Strompreise!G66","v":18.667335671424798},{"$f":"[4]Strompreise!H66","v":44.164258763122596},{"$f":"[4]Strompreise!I66","v":37.723325537209611},22.201310039791554,22.706521524434621,21.350686802654838,17.359000000000002,13.368,9.3765056199199996,8.1142872240199999,9.2338251936000013,9.3824720741600007,9.3663490285000002,8.865884212160001,9.0292970920000002,8.6391470046800016,9.2692252007999993,9.1323454871000003,9.0807804569999995,7.7551183986800005,7.09225582896,7.4403119382400007,8.545677147240001,6.7469158599999997,8.7050696091200006,7.4384440120800006,7.7424022962399999,7.6330339828999998,7.7619791349200007]
[64,36,1,{"$f":"[4]Strompreise!D67","v":0},{"$f":"[4]Strompreise!G67","v":20.845471860885599},{"$f":"[4]Strompreise!H67","v":44.740298331832896},{"$f":"[4]Strompreise!I67","v":47.509630059459504},41.457419641027393,42.55237595889642,42.188827597496072,42.182000000000002,42.176000000000002,42.169019609999999,35.914608200000004,41.766547799999998,41.258266519999999,41.298053660000001,40.3722104,40.488204369999998,41.066747100000001,35.746951070000001,29.316620570000001,29.468,29.4585136,27.245778470000001,29.65286236,28.783192920000001,27.2608,27.417300000000001,27.560200000000002,27.86182067,28.06348624,28.42460355]
[65,36,1,{"$f":"[4]Strompreise!D68","v":0},{"$f":"[4]Strompreise!G68","v":21.382557370948799},{"$f":"[4]Strompreise!H68","v":46.594239367675797},{"$f":"[4]Strompreise!I68","v":53.776782683921695},47.596442193213171,49.129720658255572,49.059192912503853,46.692,44.325000000000003,41.957283590000003,35.919400000000003,33.1183367,36.843208330000003,30.015855080000001,24.481496050000001,24.587288359999999,25.396449999999998,24.969486440000001,25.123232340000001,24.955958079999998,24.76935108,25.013798640000001,26.674300000000002,31.067481619999999,37.745253120000001,38.208480250000001,39.440184500000001,40.869139199999999,41.70572696,42.628437630000001]
[66,72,1,{"$f":"[4]Strompreise!D69","v":0},{"$f":"[4]Strompreise!G69","v":20.2544568925858},{"$f":"[4]Strompreise!H69","v":44.779020941162095},{"$f":"[4]Strompreise!I69","v":53.752214625522072},39.094023723215351,40.661901909952149,40.507348678978921,41.045999999999999,41.585000000000001,42.124173560000003,35.91031658,41.33999446,40.127977999999999,39.704672160000001,37.946310330000003,37.371402879999998,33.794327600000003,30.32527232,26.85852775,26.314573679999999,28.845104259999999,26.382922440000002,26.701742060000001,26.874713880000002,27.207720519999999,27.364136160000001,27.507150459999998,27.837183459999999,27.99713792,28.416322520000001]
[67,54,1,{"$f":"[4]Strompreise!D70","v":0},{"$f":"[4]Strompreise!G70","v":20.147388111495999},{"$f":"[4]Strompreise!H70","v":44.742152492523196},{"$f":"[4]Strompreise!I70","v":53.557964431087377},39.51760989983336,41.187135754708976,41.302917851694815,41.65,41.997999999999998,42.345578119999999,35.914908169999997,41.446954910000002,42.165516859999997,42.263695679999998,40.326450199999996,41.276453699999998,41.141516780000003,42.260193999999998,41.824762399999997,43.021917719999998,45.046069119999999,40.426927040000002,41.98774195,44.69796891,38.530957960000002,40.012725699999997,41.797628150000001,46.795619989999999,41.711777750000003,41.660370260000001]
[68,72,1,{"$f":"[4]Strompreise!D71","v":0},{"$f":"[4]Strompreise!G71","v":17.786410847864101},{"$f":"[4]Strompreise!H71","v":35.414779770703099},{"$f":"[4]Strompreise!I71","v":41.159260929074001},44.051931914312561,45.675564167652858,46.018280002852485,44.802999999999997,43.588000000000001,42.3733,36.27137252,41.831892799999999,42.101135360000001,42.616884140000003,41.574334800000003,42.678357239999997,42.596755520000002,43.472337969999998,44.428787999999997,44.528792539999998,45.989464999999996,46.610038549999999,47.549803699999998,51.71559568,53.671193600000002,54.396976520000003,54.814340639999998,54.703753480000003,57.807611510000001,59.332711519999997]
[69,160,0.76100000000000001,{"$f":"[4]Strompreise!D72","v":0},{"$f":"[4]Strompreise!G72","v":23.9772458018188},{"$f":"[4]Strompreise!H72","v":48.362622230784993},{"$f":"[4]Strompreise!I72","v":54.239617662002523},31.690297793322365,32.608040550276144,33.68307889173559,35.9,38.118000000000002,40.335252605660003,32.270305680300005,37.777560439950001,40.307171325160006,41.719415575070002,42.274329568400006,42.905183957200002,41.542289879999998,42.768873104499995,43.42834241744,45.040364288420001,47.252234668600003,49.088817305199996,50.049590535299998,56.961942499209997,59.114297360000002,61.77724552846,62.245958258920005,64.654050130000002,65.746798301150008,68.000971841839998]
[70,80,0.84900000000000009,{"$f":"[4]Strompreise!D73","v":0},{"$f":"[4]Strompreise!G73","v":25.0769641708374},{"$f":"[4]Strompreise!H73","v":54.951848789978001},{"$f":"[4]Strompreise!I73","v":62.202609796650648},29.644890591352755,30.532583521448142,31.549132481543317,34.298999999999999,37.048999999999999,39.79878076728,35.33722375632,40.73662792959,43.637100793350001,45.122376839099999,45.845588871750003,46.508946234600003,45.350895742169996,46.739062166100005,47.256151728900001,48.608644981200001,53.647995870000003,52.381756518000003,53.878729482960004,60.043619555340008,68.06097658584001,71.666104693980003,70.736711406720005,71.327404999050003,70.560397530629999,72.563508730980004]
[71,80,1,{"$f":"[4]Strompreise!D74","v":0},{"$f":"[4]Strompreise!G74","v":41.798141937255899},{"$f":"[4]Strompreise!H74","v":60.389575890350301},{"$f":"[4]Strompreise!I74","v":74.09269899811143},57.273857090891092,59.251611405877064,61.364455161802844,59.487000000000002,57.609000000000002,55.730733499999999,45.196950950000002,55.808053000000001,58.761530559999997,61.739272999999997,62.530678039999998,64.127237059999999,64.021688080000004,66.213407259999997,66.155834760000005,68.554864999999992,73.708966930000003,75.001402459999994,76.944979970000006,82.938648959999995,86.187103280000002,88.215844520000005,89.730315919999995,92.123812999999998,92.383709510000003,94.976971520000006]
[72,80,1,{"$f":"[4]Strompreise!D75","v":1},{"$f":"[4]Strompreise!G75","v":49.088636763381999},{"$f":"[4]Strompreise!H75","v":67.790832016754095},{"$f":"[4]Strompreise!I75","v":92.476823988484185},76.061429687152298,82.435878702876437,88.506448275371056,77.072999999999993,65.64,54.206600979999997,49.027931080000002,59.15575278,59.844944929999997,62.048623040000003,61.815514159999999,61.089892310000003,63.527397020000002,64.120675599999998,65.567997360000007,67.429571850000002,73.419181679999994,74.229553760000002,76.646395999999996,82.253733190000005,82.883476759999994,84.967602310000004,85.657317539999994,88.463894719999999,89.63882108,92.103851250000005]
[73,80,1,{"$f":"[4]Strompreise!D76","v":1},{"$f":"[4]Strompreise!G76","v":47.815898385620095},{"$f":"[4]Strompreise!H76","v":67.538154773712179},{"$f":"[4]Strompreise!I76","v":91.216820850829933},81.843139928938214,88.653502139722775,94.97175248534478,81.578999999999994,68.186999999999998,54.794612000000001,46.008826200000001,57.195231980000003,59.153106180000002,58.880303359999999,61.205184299999999,62.725189999999998,59.983935950000003,63.461024999999999,64.765989469999994,62.722067510000002,65.37587997,68.825596399999995,68.524172539999995,70.047649399999997,70.0714957,70.848011540000002,75.254048600000004,75.493852390000001,79.827223599999996,79.755222439999997]
[74,80,1,{"$f":"[4]Strompreise!D77","v":1},{"$f":"[4]Strompreise!G77","v":53.2676750770569},{"$f":"[4]Strompreise!H77","v":66.008150051879895},{"$f":"[4]Strompreise!I77","v":90.02898846917715},74.004925320550683,80.180536932182278,85.820192463342224,75.087000000000003,64.355000000000004,53.6218085,47.976945559999997,56.521123299999999,58.992060940000002,60.498229700000003,58.398758000000001,62.900342719999998,63.183301759999999,58.299957290000002,60.029227800000001,61.109835199999999,63.77841592,62.601844159999999,63.999382799999999,63.523089550000002,61.802825849999998,62.898294800000002,64.092805760000005,61.84031092,50.541441560000003,43.054367720000002]
[75,120,1,{"$f":"[4]Strompreise!D78","v":1},{"$f":"[4]Strompreise!G78","v":54.389113664627097},{"$f":"[4]Strompreise!H78","v":67.26219559860229},{"$f":"[4]Strompreise!I78","v":89.141966530455619},68.649813695955103,74.418457600549246,79.905648536130727,71.247,62.588000000000001,53.929102389999997,44.800829749999998,58.523216099999999,57.450915199999997,60.94194882,60.490873120000003,60.552758879999999,58.606339579999997,61.674688600000003,62.644325709999997,64.263295360000001,67.84905578,66.739980259999996,67.569175099999995,71.355817599999995,73.290001250000003,75.472174719999998,77.029676800000004,78.486640750000007,74.704537099999996,76.910510119999998]
[76,120,1,{"$f":"[4]Strompreise!D79","v":1},{"$f":"[4]Strompreise!G79","v":46.341807699203493},{"$f":"[4]Strompreise!H79","v":66.645010277557404},{"$f":"[4]Strompreise!I79","v":88.431231676769059},72.714799181284008,79.03724558029289,85.811916461146907,75.659000000000006,65.506,55.353606499999998,47.26984976,55.957593209999999,60.083763599999997,59.676547300000003,63.553307949999997,63.62869886,64.245541399999993,66.574376319999999,67.656755200000006,69.362420240000006,72.521428180000001,72.667142400000003,75.043846099999996,80.140936609999997,82.170490400000006,83.632295240000005,84.165732860000006,86.123705999999999,84.204678270000002,86.249239759999995]
[77,80,1,{"$f":"[4]Strompreise!D80","v":0},{"$f":"[4]Strompreise!G80","v":42.184169274902295},{"$f":"[4]Strompreise!H80","v":66.235460998535203},{"$f":"[4]Strompreise!I80","v":75.533874518849629},63.073979771525579,65.30039818887883,67.655860903383456,63.951999999999998,60.247999999999998,56.543932679999998,51.671648519999998,59.614811179999997,60.943211730000002,63.299212799999999,61.518426769999998,66.234872800000005,69.147479899999993,68.377939679999997,66.693004160000001,69.666226600000002,72.854141819999995,76.299113599999998,76.319201759999999,80.670214009999995,92.646248069999999,95.154809990000004,86.174186239999997,87.796331499999994,98.420157900000007,101.50064672000001]
[78,80,1,{"$f":"[4]Strompreise!D81","v":0},{"$f":"[4]Strompreise!G81","v":31.855544564785799},{"$f":"[4]Strompreise!H81","v":47.052568961267099},{"$f":"[4]Strompreise!I81","v":52.332871998394836},48.85155043746451,50.510645402365626,52.260362444025809,53.362000000000002,54.463999999999999,55.565659279999998,48.58631432,57.389497949999999,56.62534849,61.269942200000003,62.731712690000002,63.934915189999998,64.598410349999995,65.683238299999999,66.945180300000004,68.782419200000007,74.646207219999994,75.345151279999996,77.294455709999994,86.301177600000003,87.098293999999996,89.588774540000003,90.592991850000004,93.682233280000005,94.166923850000003,97.040891000000002]
[79,96,0.54100000000000004,{"$f":"[4]Strompreise!D82","v":0},{"$f":"[4]Strompreise!G82","v":8.7375417039241707},{"$f":"[4]Strompreise!H82","v":20.502836714794899},{"$f":"[4]Strompreise!I82","v":23.227315639133156},32.943048203132868,34.179220673928761,33.530671600081128,30.625,27.719000000000001,24.81332821658,20.61583212096,22.783013682450001,24.580133255690001,23.580314309720002,22.756950828920001,23.242466853540002,23.653500573320002,24.103374484630002,24.330899505840001,25.12300543488,26.361332535199999,25.926007093100001,26.613304800000002,28.53138461564,29.738231120720002,30.374498077510001,30.605625228200001,31.064907340500003,32.039094296160002,33.077368506749998]
[80,48,0.35,{"$f":"[4]Strompreise!D83","v":0},{"$f":"[4]Strompreise!G83","v":20.072738524818398},{"$f":"[4]Strompreise!H83","v":44.734657652282699},{"$f":"[4]Strompreise!I83","v":46.881181529131617},36.376394325653358,37.748952345449602,36.524606777755317,29.236999999999998,21.949000000000002,14.660965060000001,12.455784197500002,14.3539067665,14.538486823000001,14.470725388,14.027319390000001,14.355836655999999,14.469995232,14.840543508,14.799325408000001,14.9882380795,16.0595099875,16.293237404499997,16.41893099,17.977070618499997,18.760681996000002,19.066112128,18.948878221000001,19.505672703999998,20.161353313500001,20.7330737425]
[81,32,1,{"$f":"[4]Strompreise!D84","v":0},{"$f":"[4]Strompreise!G84","v":23.193743563652099},{"$f":"[4]Strompreise!H84","v":46.611138659668001},{"$f":"[4]Strompreise!I84","v":56.64349963300679},46.781636774687357,48.541261665823427,47.339892308944748,45.633000000000003,43.927,42.22008056,35.872045759999999,41.304078439999998,42.050416640000002,41.577731620000002,40.92933275,41.50076232,41.765032999999995,42.418826559999999,42.672218890000003,42.980066749999999,43.523051680000002,38.12483246,41.659628120000001,38.450658400000002,37.89896324,39.281913840000001,35.609785039999998,38.502195839999999,34.4599464,34.42]
[82,32,1,{"$f":"[4]Strompreise!D85","v":0},{"$f":"[4]Strompreise!G85","v":24.869195866012596},{"$f":"[4]Strompreise!H85","v":49.478487007141098},{"$f":"[4]Strompreise!I85","v":58.370598217632498},49.665439072062213,51.526848183967999,50.701412422667815,47.932000000000002,45.162999999999997,42.393738970000001,35.877843439999999,41.343093529999997,41.651192020000003,41.394496400000001,40.979451079999997,41.181017199999999,40.303469010000001,40.054639999999999,37.96461643,34.152447799999997,30.752292600000001,29.24808896,27.31888464,26.89893756,27.21682143,27.375774140000001,27.516051350000001,27.843300000000003,28.047499999999999,59.210307200000003]
[83,64,1,{"$f":"[4]Strompreise!D86","v":0},{"$f":"[4]Strompreise!G86","v":22.532428166771002},{"$f":"[4]Strompreise!H86","v":46.911215051269494},{"$f":"[4]Strompreise!I86","v":58.879602341207566},40.034836922285841,41.5276064729509,41.380109553949069,41.713000000000001,42.045999999999999,42.378737469999997,35.866736930000002,41.230500659999997,41.770536280000002,42.186852440000003,40.189993450000003,41.738074999999995,41.602764319999999,41.538688,42.210276319999998,42.872955500000003,45.330130799999999,45.438416160000003,45.20919035,42.83386368,52.366690640000002,46.7354646,45.880886070000003,46.811924099999999,41.809845899999999,45.771836]
[84,48,1,{"$f":"[4]Strompreise!D87","v":0},{"$f":"[4]Strompreise!G87","v":23.904529174804601},{"$f":"[4]Strompreise!H87","v":46.9307293167114},{"$f":"[4]Strompreise!I87","v":63.190573779411324},46.957449608244922,48.726655838365389,47.320986165218102,46.112000000000002,44.902000000000001,43.693051050000001,36.272868850000002,42.382488969999997,42.796150040000001,42.238521830000003,41.009091490000003,41.90580731,41.852384100000002,42.457621359999997,42.962783960000003,44.360533250000003,45.992300239999999,46.616798719999998,47.86945274,51.55280861,54.005293799999997,54.69225728,54.937317919999998,55.774482929999998,57.95071076,59.617843639999997]
[85,64,1,{"$f":"[4]Strompreise!D88","v":0},{"$f":"[4]Strompreise!G88","v":19.566280873577099},{"$f":"[4]Strompreise!H88","v":44.199452839874304},{"$f":"[4]Strompreise!I88","v":47.510265664675124},48.684625582518287,50.506535289386136,49.88178299955905,51.177,52.470999999999997,53.766325999999999,43.661595779999999,54.9047196,56.2329407,58.319522999999997,58.961032400000001,59.825563039999999,57.461354640000003,60.000952400000003,58.96261475,62.241427379999998,64.665942240000007,67.529898160000002,69.31457915,70.165093420000005,73.936439300000004,75.860970800000004,77.900549350000006,81.288012719999998,83.601304240000005,86.958098899999996]
[86,180,0.63800000000000001,{"$f":"[4]Strompreise!D89","v":0},{"$f":"[4]Strompreise!G89","v":31.8011514173187},{"$f":"[4]Strompreise!H89","v":56.860075019897394},{"$f":"[4]Strompreise!I89","v":69.431802744339592},38.097814283883807,39.398534228016089,40.485240005873344,40.588000000000001,40.691000000000003,40.793134264960003,33.818662810240006,39.255443941999999,41.399473693600001,44.984336448920004,41.203015342500002,42.642652351420004,42.94427337178,44.959183082000003,47.4956275893,49.006303276040001,53.361557379460002,53.379460425060003,54.404686403319999,58.5197200896,57.541619132800001,58.734316499980004,61.113701331759998,61.813321789780005,63.990893925640002,65.656207178320003]
[87,90,0.86799999999999999,{"$f":"[4]Strompreise!D90","v":0},{"$f":"[4]Strompreise!G90","v":34.390999686241194},{"$f":"[4]Strompreise!H90","v":64.426276679992711},{"$f":"[4]Strompreise!I90","v":74.089933048571609},31.959761185272065,33.163031896829779,33.897451463436866,40.773000000000003,47.648000000000003,54.523481176640004,45.472626926719997,55.377055849920005,55.256968188800002,60.428860742880005,55.444958448320001,56.258664110879998,57.862492674560002,59.147008507160002,61.726263832240008,65.888212745600001,68.001336247040001,71.637064535120004,72.502476332720008,77.730984941960003,77.446588830240003,78.195282586120001,80.325428452920008,84.961557390080003,84.713639091200008,86.87100705248001]
[88,90,1,{"$f":"[4]Strompreise!D91","v":0},{"$f":"[4]Strompreise!G91","v":63.078179647827099},{"$f":"[4]Strompreise!H91","v":72.210925504303006},{"$f":"[4]Strompreise!I91","v":88.419644115570222},66.037197807470818,68.759568043990186,70.054086781998166,68.844999999999999,67.637,66.427958169999997,61.262036559999999,95.700037550000005,111.11303945,142.70531840000001,71.820528179999997,170.78759712999999,77.934740320000003,79.476918080000004,83.792581150000004,84.545267769999995,85.36210586,179.47805599999998,187.11751394999999,97.242597860000004,133.70007949999999,148.42696932000001,135.50035424000001,168.86386135999999,133.85979778999999,131.8467899]
[89,90,1,{"$f":"[4]Strompreise!D92","v":1},{"$f":"[4]Strompreise!G92","v":117.03608940124501},{"$f":"[4]Strompreise!H92","v":129.68958124694802},{"$f":"[4]Strompreise!I92","v":123.2615911503467},86.606475970169896,93.960498951900931,100.27610658347875,92.986000000000004,85.695999999999998,78.406117719999997,67.998480939999993,70.293679449999999,78.65506508,99.250382500000001,103.82523134,119.53743283999999,96.768901260000007,85.642901999999992,115.16166257,153.88120674999999,121.83839614999999,89.624835840000003,108.3114422,164.9925375,166.38819634999999,166.96069628000001,168.64184940000001,149.6412086,163.5269102,164.15729053999999]
[90,90,1,{"$f":"[4]Strompreise!D93","v":1},{"$f":"[4]Strompreise!G93","v":95.9602571670533},{"$f":"[4]Strompreise!H93","v":95.670645339965901},{"$f":"[4]Strompreise!I93","v":118.1644206479981},88.605816649316026,95.960819650158683,102.72332281285124,96.33,89.936000000000007,83.541896710000003,62.634328699999998,66.205618079999994,71.664426879999994,89.749777339999994,76.590571100000005,77.846171960000007,90.391244959999995,107.57659697,88.703122519999994,114.7629491,137.33166052999999,163.13111821999999,138.40223064,144.91466588,149.42463520000001,133.53028631000001,150.47160545,136.09681624999999,146.6336546,145.9004644]
[91,90,1,{"$f":"[4]Strompreise!D94","v":1},{"$f":"[4]Strompreise!G94","v":66.893833710479797},{"$f":"[4]Strompreise!H94","v":84.672140258789099},{"$f":"[4]Strompreise!I94","v":101.39494826815351},82.293843517099674,89.039606725052664,95.218655853963838,86.632000000000005,78.046000000000006,69.459162680000006,59.91379568,64.366407460000005,68.592578059999994,71.749636879999997,74.788646080000007,76.22262748,76.959610850000004,78.499314679999998,81.536018479999996,94.652005799999998,154.53724184000001,95.286821029999999,97.374789100000001,94.897617679999996,110.4744913,123.59666054,125.131016,111.46573262,109.02533396,114.25383084000001]
[92,135,1,{"$f":"[4]Strompreise!D95","v":1},{"$f":"[4]Strompreise!G95","v":68.144224192047204},{"$f":"[4]Strompreise!H95","v":78.092403021240187},{"$f":"[4]Strompreise!I95","v":110.54099069989853},77.565961878196404,84.195450398032833,89.772540393833538,84.186999999999998,78.602000000000004,73.016705540000004,64.986159740000005,84.736628879999998,89.34645888,81.539708599999997,83.624629720000001,83.392711140000003,126.2527023,139.93180593,95.61748394,134.63671288,175.6517489,144.35717978,120.40221701999999,114.34275502,99.9818389,104.828951,115.20409979999999,107.36703425,115.92736082,122.69119738000001]
[93,135,1,{"$f":"[4]Strompreise!D96","v":1},{"$f":"[4]Strompreise!G96","v":164.03428682327299},{"$f":"[4]Strompreise!H96","v":204.102269352722},{"$f":"[4]Strompreise!I96","v":170.08982232875104},118.38206764689365,128.65911264791751,136.76726255069983,127.44499999999999,118.123,108.80084576,72.691541139999998,118.21948364000001,127.39722752,126.85922360000001,154.49484029000001,151.39863722000001,151.16064618999999,164.9945324,194.10686948,188.40762580000001,200.28389240000001,201.47591980999999,210.90644069999999,220.05874754999999,217.45767684,250.06087588,250.98712499999999,211.87730504000001,212.2859005,219.17104681999999]
[94,90,1,{"$f":"[4]Strompreise!D97","v":0},{"$f":"[4]Strompreise!G97","v":64.276478192138697},{"$f":"[4]Strompreise!H97","v":73.908216894531307},{"$f":"[4]Strompreise!I97","v":89.221730454940385},75.67387370030481,79.185796523762548,80.345709860433729,83.864999999999995,87.385000000000005,90.904545859999999,66.307489000000004,105.49186106000001,144.41045,173.803856,194.47650118000001,207.6309981,227.59718727000001,242.77670656000001,171.53848651999999,212.59121285000001,248.26161081999999,290.47170818000001,297.04459328000002,312.04359344,305.05997739999998,314.41649222000001,346.54710587,346.39339591999999,396.43705196000002,413.31566967999998]
[95,90,1,{"$f":"[4]Strompreise!D98","v":0},{"$f":"[4]Strompreise!G98","v":50.773480967303399},{"$f":"[4]Strompreise!H98","v":60.823125629827899},{"$f":"[4]Strompreise!I98","v":76.477554847831257},62.325315616095018,65.065592752761177,66.28811838154229,66.039000000000001,65.790000000000006,65.540546300000003,58.647267200000002,74.917327200000003,100.86600070999999,157.28957840000001,175.74668048000001,187.32467575999999,172.07362207,187.34673308000001,220.47004211000001,266.06478032000001,225.78257513,261.30531130000003,269.81649704,281.63292560000002,276.81990038999999,283.32758973,283.81871710000001,286.81951337999999,282.60576816999998,325.56106951999999]
[96,108,0.84200000000000008,{"$f":"[4]Strompreise!D99","v":0},{"$f":"[4]Strompreise!G99","v":15.403925457019101},{"$f":"[4]Strompreise!H99","v":32.228508394628896},{"$f":"[4]Strompreise!I99","v":34.464644281048734},39.850608276388883,41.524620016298933,42.724705811812392,45.960999999999999,49.197000000000003,52.433253924939997,43.141356677300003,52.493996697460005,55.136691498259999,57.787125466280003,57.8544235456,60.131846284800005,60.757929244120007,61.987287622480004,60.293330138899996,63.178094087800005,60.703933165000002,68.186619691200008,69.307859080859998,74.161554684640009,79.926138139520006,81.656805172780011,82.668612078999999,84.014787828100012,81.447335578699992,83.452150671799998]
[97,54,0.52800000000000002,{"$f":"[4]Strompreise!D100","v":0},{"$f":"[4]Strompreise!G100","v":23.029336174011302},{"$f":"[4]Strompreise!H100","v":54.629552507019099},{"$f":"[4]Strompreise!I100","v":60.159821824032001},40.111203544226903,42.710486214468915,44.710351001756749,39.901000000000003,35.091000000000001,30.281465755200003,26.286666933119999,31.647915008159998,30.808646837760001,33.812292296640003,34.74706870272,34.627324385279998,33.681311099040002,35.359919364,35.498345815679997,37.304786233440005,36.260817648,36.628420730880002,41.352646653120004,45.233254302720006,46.715605685760003,47.113665466560008,48.578582960160006,41.784863931360007,43.186145428799996,44.100569224800005]
[98,36,1,{"$f":"[4]Strompreise!D101","v":0},{"$f":"[4]Strompreise!G101","v":25.6871568319321},{"$f":"[4]Strompreise!H101","v":59.5676535163879},{"$f":"[4]Strompreise!I101","v":63.271566391925681},57.272743856799167,60.365364287181166,63.291227095394973,61.366,59.441000000000003,57.515369300000003,50.1174398,60.892117759999998,63.406941500000002,61.907926580000002,66.478011179999996,65.976354990000004,62.994068759999998,63.111402200000001,61.81101752,69.039208279999997,67.059889560000002,68.217872670000006,70.109554799999998,70.316125499999998,73.667857280000007,82.15688652,77.177654649999994,78.795052249999998,80.637257599999998,82.877089159999997]
[99,36,1,{"$f":"[4]Strompreise!D102","v":0},{"$f":"[4]Strompreise!G102","v":26.168470816040099},{"$f":"[4]Strompreise!H102","v":59.108430395507803},{"$f":"[4]Strompreise!I102","v":64.139358053874915},60.659722033386871,63.640240270071473,66.350923412259135,63.826999999999998,61.302999999999997,58.778406990000001,50.699734399999997,60.674592339999997,59.751955969999997,60.718753100000001,61.379929400000002,62.560492850000003,61.971835499999997,60.858106710000001,60.682733669999998,61.811495120000004,64.332465139999996,65.834684420000002,67.986458209999995,67.263513009999997,67.052877140000007,68.126299639999999,76.4913344,72.900452560000005,77.661510469999996,74.715468000000001]
[100,72,1,{"$f":"[4]Strompreise!D103","v":0},{"$f":"[4]Strompreise!G103","v":25.230566001129201},{"$f":"[4]Strompreise!H103","v":58.679742211532599},{"$f":"[4]Strompreise!I103","v":64.515021929674305},49.476310062702588,52.19087078747183,54.803579878309591,56.292000000000002,57.78,59.268143250000001,50.495888000000001,57.02485995,61.270520449999999,62.808497500000001,60.967247280000002,69.502404380000002,65.453266099999993,63.8839732,63.300583600000003,67.137092989999999,70.874206939999993,70.785573099999993,70.730706240000004,73.314499459999993,74.846392499999993,77.629410449999995,77.265640399999995,79.655079349999994,82.404571939999997,84.162758729999993]
[101,54,1,{"$f":"[4]Strompreise!D104","v":0},{"$f":"[4]Strompreise!G104","v":33.258660202598598},{"$f":"[4]Strompreise!H104","v":62.883904090881394},{"$f":"[4]Strompreise!I104","v":66.52738463558768},71.613713587327354,74.587779286503775,78.469356274389966,73.406000000000006,68.341999999999999,63.277987639999999,52.684839029999999,65.501068930000002,62.132802589999997,71.226017470000002,69.377841889999999,70.632558500000002,70.739153279999996,72.717811350000005,73.736155179999997,75.500988640000003,81.317798280000005,78.80725984,79.93441593,85.913172770000003,92.091151199999999,94.465855199999993,93.405542089999997,94.633889060000001,94.571768899999995,96.679266319999996]
[102,72,0.56600000000000006,{"$f":"[4]Strompreise!D105","v":0},{"$f":"[4]Strompreise!G105","v":21.433913488037103},{"$f":"[4]Strompreise!H105","v":36.255323568441796},{"$f":"[4]Strompreise!I105","v":38.506752470233323},59.701070270552158,61.726273604732576,64.47791401373243,55.21,45.942,36.674361570120006,30.562906623840004,36.827811980920004,41.938547570799997,37.343338749800004,39.938930387500001,40.863965214399997,41.536044181619999,42.599961088720008,43.339978745259998,45.853454446400001,46.806512827580001,47.881867768320006,49.199510074359999,50.140390224080001,52.84743146716,52.514067281599999,52.681806860480002,54.296052942560003,55.982043424380002,57.026656233600001]
[]
[null,null,"Base price forward & Interpolated",null,null,null,null,55.300000000000253,58.629999999999789,60.999999999999815,{"$f":"(M112-J112)/3+J112","v":59.633333333333212},{"$f":"(M112-J112)/3+K112","v":58.266666666666609},56.9]

{"sheet":"Gaspreise","index":2,"n_rows":110,"n_cols":33,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
["Gaspreise",null,1]
["[EUR/GJ]"]
[]
["Lastpunkt",null,null,null,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,"Base price FW&Interpolated",null,null,null,null,20.55568760610959,23.553355523561645,24.725716828934424,{"$f":"(M5-J5)/3+J5","v":23.390296635424423},{"$f":"(M5-J5)/3+K5","v":22.054876441914423},20.719456248404423]
[null,null,null,null,null,null,null,{"$f":"H8*3.6*0.9","v":19.989961643835613},{"$f":"I8*3.6*0.9","v":22.668854794520545},23.851405479452044,22.808021917808219,21.752358904109581,20.696695890410954,16.718104109589046,19.478194520547952,22.088786301369868,23.294071232876725,23.535567123287667,23.700624657534256,23.615876712328774,23.733567123287671,23.483416438356155,23.79212876712328,26.311093150684925,26.904673972602744,27.525008219178087,30.309016438356153,32.761997260273951,33.574956164383572,34.390997260273998,35.203956164383619,33.881621917808161,34.765717808219186]
[]
["Baseprices",null,null,null,null,null,null,{"$f":"SUMPRODUCT(H9:H110,$B9:$B110)/SUM($B9:$B110)","v":6.1697412480974112},{"$f":"SUMPRODUCT(I9:I110,$B9:$B110)/SUM($B9:$B110)","v":6.996560121765599},7.3615449010654457,7.0395129375951289,6.7136910197869071,6.3878691019786888,5.1599086757990875,6.0117884322678865,6.817526636225268,7.1895281582952846,7.2640639269406373,7.3150076103500785,7.2888508371385106,7.32517503805175,7.2479680365296772,7.343249619482493,8.1207077625570747,8.3039117199391175,8.4953729071537296,9.3546347031963428,10.11172754946727,10.36264079147641,10.614505327245061,10.865418569254203,10.457290715372888,10.7301598173516]
[1,164,null,null,{"$f":"([4]Gaspreise!G4*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H4*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I4*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[2,82,null,null,{"$f":"([4]Gaspreise!G5*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H5*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I5*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[3,82,null,null,{"$f":"([4]Gaspreise!G6*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H6*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I6*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[4,82,null,null,{"$f":"([4]Gaspreise!G7*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H7*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I7*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[5,82,null,null,{"$f":"([4]Gaspreise!G8*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H8*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I8*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[6,82,null,null,{"$f":"([4]Gaspreise!G9*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H9*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I9*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[7,123,null,null,{"$f":"([4]Gaspreise!G10*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H10*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I10*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[8,123,null,null,{"$f":"([4]Gaspreise!G11*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H11*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I11*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[9,82,null,null,{"$f":"([4]Gaspreise!G12*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H12*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I12*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[10,82,null,null,{"$f":"([4]Gaspreise!G13*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H13*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I13*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[11,96,null,null,{"$f":"([4]Gaspreise!G14*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H14*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I14*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[12,48,null,null,{"$f":"([4]Gaspreise!G15*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H15*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I15*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[13,32,null,null,{"$f":"([4]Gaspreise!G16*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H16*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I16*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[14,32,null,null,{"$f":"([4]Gaspreise!G17*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H17*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I17*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[15,64,null,null,{"$f":"([4]Gaspreise!G18*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H18*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I18*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[16,48,null,null,{"$f":"([4]Gaspreise!G19*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H19*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I19*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[17,64,null,null,{"$f":"([4]Gaspreise!G20*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H20*'DCF (2012)'!$C$20)/0.9","v":7.360624683024688},{"$f":"([4]Gaspreise!I20*'DCF (2012)'!$C$20)/$C$1","v":11.222215801668955},6.55,8.0388888888888914,8.4527777777777793,7.8888888888888893,7.3222222222222202,6.7555555555555591,7.4444444444444402,5.4027777777777795,7.15,7.75277777777778,8.1055555555555596,8.0527777777777789,8.0527777777777789,8.1083333333333307,8.0638888888888918,7.8611111111111089,8.2888888888888914,9.0277777777777803,9.0083333333333311,9.2916666666666696,10.258333333333301,10.511111111111099,10.761111111111099,11.0138888888889,10.5444444444444,10.819444444444398]
[18,180,null,null,{"$f":"([4]Gaspreise!G21*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H21*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I21*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[19,90,null,null,{"$f":"([4]Gaspreise!G22*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H22*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I22*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[20,90,null,null,{"$f":"([4]Gaspreise!G23*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H23*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I23*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[21,90,null,null,{"$f":"([4]Gaspreise!G24*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H24*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I24*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[22,90,null,null,{"$f":"([4]Gaspreise!G25*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H25*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I25*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[23,90,null,null,{"$f":"([4]Gaspreise!G26*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H26*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I26*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[24,135,null,null,{"$f":"([4]Gaspreise!G27*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H27*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I27*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[25,135,null,null,{"$f":"([4]Gaspreise!G28*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H28*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I28*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[26,90,null,null,{"$f":"([4]Gaspreise!G29*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H29*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I29*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[27,90,null,null,{"$f":"([4]Gaspreise!G30*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H30*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I30*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[28,108,null,null,{"$f":"([4]Gaspreise!G31*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H31*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I31*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[29,54,null,null,{"$f":"([4]Gaspreise!G32*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H32*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I32*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[30,36,null,null,{"$f":"([4]Gaspreise!G33*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H33*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I33*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[31,36,null,null,{"$f":"([4]Gaspreise!G34*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H34*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I34*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[32,72,null,null,{"$f":"([4]Gaspreise!G35*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H35*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I35*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[33,54,null,null,{"$f":"([4]Gaspreise!G36*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H36*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I36*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[34,72,null,null,{"$f":"([4]Gaspreise!G37*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H37*'DCF (2012)'!$C$20)/0.9","v":6.979289129938266},{"$f":"([4]Gaspreise!I37*'DCF (2012)'!$C$20)/$C$1","v":10.637599199616419},5.9861111111111089,7.1666666666666687,7.5361111111111097,7.1527777777777795,6.7638888888888893,6.375,5.8416666666666694,5.6944444444444402,6.86944444444444,7.3194444444444402,7.4777777777777796,7.4888888888888889,7.4222222222222198,7.4749999999999996,7.4305555555555598,7.4555555555555593,8.1694444444444407,8.5250000000000004,8.6388888888888911,9.3000000000000007,10.025,10.2777777777778,10.5277777777778,10.780555555555599,10.4333333333333,10.7055555555556]
[35,180,null,null,{"$f":"([4]Gaspreise!G38*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H38*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I38*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[36,90,null,null,{"$f":"([4]Gaspreise!G39*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H39*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I39*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[37,90,null,null,{"$f":"([4]Gaspreise!G40*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H40*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I40*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[38,90,null,null,{"$f":"([4]Gaspreise!G41*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H41*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I41*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[39,90,null,null,{"$f":"([4]Gaspreise!G42*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H42*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I42*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[40,90,null,null,{"$f":"([4]Gaspreise!G43*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H43*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I43*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[41,135,null,null,{"$f":"([4]Gaspreise!G44*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H44*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I44*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[42,135,null,null,{"$f":"([4]Gaspreise!G45*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H45*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I45*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[43,90,null,null,{"$f":"([4]Gaspreise!G46*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H46*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I46*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[44,90,null,null,{"$f":"([4]Gaspreise!G47*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H47*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I47*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[45,108,null,null,{"$f":"([4]Gaspreise!G48*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H48*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I48*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[46,54,null,null,{"$f":"([4]Gaspreise!G49*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H49*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I49*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[47,36,null,null,{"$f":"([4]Gaspreise!G50*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H50*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I50*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[48,36,null,null,{"$f":"([4]Gaspreise!G51*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H51*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I51*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[49,72,null,null,{"$f":"([4]Gaspreise!G52*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H52*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I52*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[50,54,null,null,{"$f":"([4]Gaspreise!G53*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H53*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I53*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[51,72,null,null,{"$f":"([4]Gaspreise!G54*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H54*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I54*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.5416666666666687,6.36944444444444,6.7111111111111095,6.4611111111111095,6.2055555555555593,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[52,180,null,null,{"$f":"([4]Gaspreise!G55*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H55*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I55*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[53,90,null,null,{"$f":"([4]Gaspreise!G56*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H56*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I56*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[54,90,null,null,{"$f":"([4]Gaspreise!G57*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H57*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I57*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[55,90,null,null,{"$f":"([4]Gaspreise!G58*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H58*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I58*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[56,90,null,null,{"$f":"([4]Gaspreise!G59*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H59*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I59*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[57,90,null,null,{"$f":"([4]Gaspreise!G60*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H60*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I60*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[58,135,null,null,{"$f":"([4]Gaspreise!G61*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H61*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I61*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[59,135,null,null,{"$f":"([4]Gaspreise!G62*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H62*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I62*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[60,90,null,null,{"$f":"([4]Gaspreise!G63*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H63*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I63*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[61,90,null,null,{"$f":"([4]Gaspreise!G64*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H64*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I64*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[62,108,null,null,{"$f":"([4]Gaspreise!G65*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H65*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I65*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[63,54,null,null,{"$f":"([4]Gaspreise!G66*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H66*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I66*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[64,36,null,null,{"$f":"([4]Gaspreise!G67*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H67*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I67*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[65,36,null,null,{"$f":"([4]Gaspreise!G68*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H68*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I68*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[66,72,null,null,{"$f":"([4]Gaspreise!G69*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H69*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I69*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[67,54,null,null,{"$f":"([4]Gaspreise!G70*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H70*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I70*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[68,72,null,null,{"$f":"([4]Gaspreise!G71*'DCF (2012)'!$C$20)/0.9","v":7.0092592592592542},{"$f":"([4]Gaspreise!H71*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I71*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.4416666666666691,6.2555555555555591,6.5694444444444402,6.3666666666666689,6.1583333333333297,5.9527777777777793,4.1583333333333297,5.9666666666666694,6.4361111111111091,6.7138888888888895,6.7305555555555596,6.8222222222222202,6.7944444444444398,6.8388888888888895,6.7972222222222198,6.9416666666666691,7.8111111111111091,7.8,8.05833333333333,9.13055555555556,9.6083333333333307,9.8583333333333307,10.111111111111098,10.361111111111098,10.133333333333301,10.4]
[69,160,null,null,{"$f":"([4]Gaspreise!G72*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H72*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I72*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[70,80,null,null,{"$f":"([4]Gaspreise!G73*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H73*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I73*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[71,80,null,null,{"$f":"([4]Gaspreise!G74*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H74*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I74*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[72,80,null,null,{"$f":"([4]Gaspreise!G75*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H75*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I75*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[73,80,null,null,{"$f":"([4]Gaspreise!G76*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H76*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I76*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[74,80,null,null,{"$f":"([4]Gaspreise!G77*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H77*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I77*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[75,120,null,null,{"$f":"([4]Gaspreise!G78*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H78*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I78*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[76,120,null,null,{"$f":"([4]Gaspreise!G79*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H79*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I79*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[77,80,null,null,{"$f":"([4]Gaspreise!G80*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H80*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I80*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[78,80,null,null,{"$f":"([4]Gaspreise!G81*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H81*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I81*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[79,96,null,null,{"$f":"([4]Gaspreise!G82*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H82*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I82*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[80,48,null,null,{"$f":"([4]Gaspreise!G83*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H83*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I83*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[81,32,null,null,{"$f":"([4]Gaspreise!G84*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H84*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I84*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[82,32,null,null,{"$f":"([4]Gaspreise!G85*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H85*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I85*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[83,64,null,null,{"$f":"([4]Gaspreise!G86*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H86*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I86*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[84,48,null,null,{"$f":"([4]Gaspreise!G87*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H87*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I87*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[85,64,null,null,{"$f":"([4]Gaspreise!G88*'DCF (2012)'!$C$20)/0.9","v":7.3209876543209882},{"$f":"([4]Gaspreise!H88*'DCF (2012)'!$C$20)/0.9","v":6.5417197626543215},{"$f":"([4]Gaspreise!I88*'DCF (2012)'!$C$20)/$C$1","v":10.052982597563796},5.8027777777777798,6.2888888888888896,6.62777777777778,6.4027777777777795,6.1777777777777798,5.9527777777777793,4.1416666666666693,5.9472222222222202,6.3861111111111093,6.6722222222222198,6.6583333333333297,6.7972222222222198,6.7361111111111089,6.7944444444444398,6.7833333333333297,6.9138888888888896,7.7833333333333297,7.7722222222222195,8.0305555555555603,9.1083333333333307,9.6027777777777796,9.8527777777777796,10.105555555555599,10.355555555555599,10.1138888888889,10.375]
[86,180,null,null,{"$f":"([4]Gaspreise!G89*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H89*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I89*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[87,90,null,null,{"$f":"([4]Gaspreise!G90*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H90*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I90*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[88,90,null,null,{"$f":"([4]Gaspreise!G91*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H91*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I91*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[89,90,null,null,{"$f":"([4]Gaspreise!G92*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H92*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I92*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[90,90,null,null,{"$f":"([4]Gaspreise!G93*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H93*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I93*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[91,90,null,null,{"$f":"([4]Gaspreise!G94*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H94*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I94*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[92,135,null,null,{"$f":"([4]Gaspreise!G95*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H95*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I95*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[93,135,null,null,{"$f":"([4]Gaspreise!G96*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H96*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I96*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[94,90,null,null,{"$f":"([4]Gaspreise!G97*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H97*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I97*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[95,90,null,null,{"$f":"([4]Gaspreise!G98*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H98*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I98*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[96,108,null,null,{"$f":"([4]Gaspreise!G99*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H99*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I99*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[97,54,null,null,{"$f":"([4]Gaspreise!G100*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H100*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I100*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[98,36,null,null,{"$f":"([4]Gaspreise!G101*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H101*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I101*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[99,36,null,null,{"$f":"([4]Gaspreise!G102*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H102*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I102*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[100,72,null,null,{"$f":"([4]Gaspreise!G103*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H103*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I103*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[101,54,null,null,{"$f":"([4]Gaspreise!G104*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H104*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I104*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]
[102,72,null,null,{"$f":"([4]Gaspreise!G105*'DCF (2012)'!$C$20)/0.9","v":7.6348765432098764},{"$f":"([4]Gaspreise!H105*'DCF (2012)'!$C$20)/0.9","v":8.2111611240740761},{"$f":"([4]Gaspreise!I105*'DCF (2012)'!$C$20)/$C$1","v":11.595584388069238},7.6916666666666691,7.8805555555555591,8.2944444444444407,7.9749999999999996,7.6527777777777795,7.3250000000000002,5.3194444444444402,7.0277777777777795,7.6111111111111089,7.9611111111111095,7.8944444444444404,7.9194444444444398,7.9444444444444402,7.9111111111111097,7.6416666666666693,7.9472222222222202,8.8388888888888903,8.9083333333333297,9.1750000000000007,10.133333333333301,11.525,11.775,12.027777777777798,12.277777777777798,11.355555555555599,11.65]

{"sheet":"Riskpremium","index":3,"n_rows":110,"n_cols":33,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Riskpremium","[€/MWh]"]
[]
[]
[]
["Lastpunkt","RegBSSteuer",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]
[101]
[102]

{"sheet":"Feuil2","index":4,"n_rows":104,"n_cols":6,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Production cost with gas","Prod cost+Riskpremium","Electricity/Lowcut",null,"Risk premium"]
[1,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M9*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},{"$f":"B3+F3","v":59.47328614712729},{"$f":"Strompreise!M9/Strompreise!C9","v":61.30286435},null,{"$f":"Riskpremium!M9","v":0}]
[2,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M10*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M10/Strompreise!C10","v":60.196866139999997},null,{"$f":"Riskpremium!M10","v":0}]
[3,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M11*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M11/Strompreise!C11","v":179.26750491000001},null,{"$f":"Riskpremium!M11","v":0}]
[4,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M12*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M12/Strompreise!C12","v":209.93325336999999},null,{"$f":"Riskpremium!M12","v":0}]
[5,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M13*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M13/Strompreise!C13","v":154.09903333},null,{"$f":"Riskpremium!M13","v":0}]
[6,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M14*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M14/Strompreise!C14","v":98.351186220000002},null,{"$f":"Riskpremium!M14","v":0}]
[7,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M15*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M15/Strompreise!C15","v":67.608674109999995},null,{"$f":"Riskpremium!M15","v":0}]
[8,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M16*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M16/Strompreise!C16","v":124.66402252},null,{"$f":"Riskpremium!M16","v":0}]
[9,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M17*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M17/Strompreise!C17","v":166.14791889},null,{"$f":"Riskpremium!M17","v":0}]
[10,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M18*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M18/Strompreise!C18","v":140.71867316999999},null,{"$f":"Riskpremium!M18","v":0}]
[11,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M19*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M19/Strompreise!C19","v":58.006908610000004},null,{"$f":"Riskpremium!M19","v":0}]
[12,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M20*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M20/Strompreise!C20","v":55.162817799999999},null,{"$f":"Riskpremium!M20","v":0}]
[13,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M21*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M21/Strompreise!C21","v":58.589917880000002},null,{"$f":"Riskpremium!M21","v":0}]
[14,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M22*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M22/Strompreise!C22","v":58.672495999999995},null,{"$f":"Riskpremium!M22","v":0}]
[15,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M23*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M23/Strompreise!C23","v":57.21423257},null,{"$f":"Riskpremium!M23","v":0}]
[16,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M24*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M24/Strompreise!C24","v":60.500053800000003},null,{"$f":"Riskpremium!M24","v":0}]
[17,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M25*3.6/'DCF (2012)'!$O$8","v":59.47328614712729},59.47328614712729,{"$f":"Strompreise!M25/Strompreise!C25","v":61.939854259999997},null,{"$f":"Riskpremium!M25","v":0}]
[18,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M26*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M26/Strompreise!C26","v":56.256231260000007},null,{"$f":"Riskpremium!M26","v":0}]
[19,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M27*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M27/Strompreise!C27","v":56.090285029999997},null,{"$f":"Riskpremium!M27","v":0}]
[20,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M28*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M28/Strompreise!C28","v":59.019844159999998},null,{"$f":"Riskpremium!M28","v":0}]
[21,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M29*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M29/Strompreise!C29","v":60.845530500000002},null,{"$f":"Riskpremium!M29","v":0}]
[22,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M30*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M30/Strompreise!C30","v":57.658680560000001},null,{"$f":"Riskpremium!M30","v":0}]
[23,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M31*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M31/Strompreise!C31","v":56.9832094},null,{"$f":"Riskpremium!M31","v":0}]
[24,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M32*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M32/Strompreise!C32","v":56.692041600000003},null,{"$f":"Riskpremium!M32","v":0}]
[25,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M33*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M33/Strompreise!C33","v":59.679578360000001},null,{"$f":"Riskpremium!M33","v":0}]
[26,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M34*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M34/Strompreise!C34","v":60.000279300000003},null,{"$f":"Riskpremium!M34","v":0}]
[27,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M35*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M35/Strompreise!C35","v":58.369143350000002},null,{"$f":"Riskpremium!M35","v":0}]
[28,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M36*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M36/Strompreise!C36","v":54.378531020000004},null,{"$f":"Riskpremium!M36","v":0}]
[29,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M37*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M37/Strompreise!C37","v":51.968332909999994},null,{"$f":"Riskpremium!M37","v":0}]
[30,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M38*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M38/Strompreise!C38","v":48.176335250000001},null,{"$f":"Riskpremium!M38","v":0}]
[31,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M39*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M39/Strompreise!C39","v":47.754481349999999},null,{"$f":"Riskpremium!M39","v":0}]
[32,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M40*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M40/Strompreise!C40","v":47.286680760000003},null,{"$f":"Riskpremium!M40","v":0}]
[33,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M41*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},{"$f":"B35+F35","v":57.065553282452392},{"$f":"Strompreise!M41/Strompreise!C41","v":54.621791999999999},null,{"$f":"Riskpremium!M41","v":0}]
[34,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M42*3.6/'DCF (2012)'!$O$8","v":57.065553282452392},57.065553282452392,{"$f":"Strompreise!M42/Strompreise!C42","v":55.9216865},null,{"$f":"Riskpremium!M42","v":0}]
[35,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M43*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M43/Strompreise!C43","v":43.141858240000005},null,{"$f":"Riskpremium!M43","v":0}]
[36,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M44*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M44/Strompreise!C44","v":42.837132420000003},null,{"$f":"Riskpremium!M44","v":0}]
[37,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M45*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M45/Strompreise!C45","v":45.897151839999999},null,{"$f":"Riskpremium!M45","v":0}]
[38,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M46*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M46/Strompreise!C46","v":49.302133999999995},null,{"$f":"Riskpremium!M46","v":0}]
[39,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M47*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M47/Strompreise!C47","v":46.655963149999998},null,{"$f":"Riskpremium!M47","v":0}]
[40,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M48*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M48/Strompreise!C48","v":46.381718960000001},null,{"$f":"Riskpremium!M48","v":0}]
[41,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M49*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M49/Strompreise!C49","v":46.096684879999998},null,{"$f":"Riskpremium!M49","v":0}]
[42,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M50*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M50/Strompreise!C50","v":46.220528180000002},null,{"$f":"Riskpremium!M50","v":0}]
[43,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M51*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M51/Strompreise!C51","v":51.127166539999997},null,{"$f":"Riskpremium!M51","v":0}]
[44,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M52*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M52/Strompreise!C52","v":55.054781980000001},null,{"$f":"Riskpremium!M52","v":0}]
[45,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M53*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M53/Strompreise!C53","v":41.924427800000004},null,{"$f":"Riskpremium!M53","v":0}]
[46,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M54*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M54/Strompreise!C54","v":37.025366110000007},null,{"$f":"Riskpremium!M54","v":0}]
[47,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M55*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M55/Strompreise!C55","v":41.460853239999999},null,{"$f":"Riskpremium!M55","v":0}]
[48,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M56*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M56/Strompreise!C56","v":41.496946940000001},null,{"$f":"Riskpremium!M56","v":0}]
[49,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M57*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M57/Strompreise!C57","v":40.988674240000002},null,{"$f":"Riskpremium!M57","v":0}]
[50,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M58*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M58/Strompreise!C58","v":41.541719999999998},null,{"$f":"Riskpremium!M58","v":0}]
[51,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M59*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M59/Strompreise!C59","v":42.369162680000002},null,{"$f":"Riskpremium!M59","v":0}]
[52,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M60*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M60/Strompreise!C60","v":42.368762720000007},null,{"$f":"Riskpremium!M60","v":0}]
[53,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M61*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M61/Strompreise!C61","v":42.363225740000004},null,{"$f":"Riskpremium!M61","v":0}]
[54,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M62*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M62/Strompreise!C62","v":42.721406479999999},null,{"$f":"Riskpremium!M62","v":0}]
[55,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M63*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M63/Strompreise!C63","v":43.865387630000001},null,{"$f":"Riskpremium!M63","v":0}]
[56,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M64*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M64/Strompreise!C64","v":45.771053379999998},null,{"$f":"Riskpremium!M64","v":0}]
[57,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M65*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M65/Strompreise!C65","v":45.234850440000002},null,{"$f":"Riskpremium!M65","v":0}]
[58,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M66*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M66/Strompreise!C66","v":44.520967820000003},null,{"$f":"Riskpremium!M66","v":0}]
[59,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M67*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M67/Strompreise!C67","v":44.05216944},null,{"$f":"Riskpremium!M67","v":0}]
[60,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M68*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M68/Strompreise!C68","v":43.923055140000002},null,{"$f":"Riskpremium!M68","v":0}]
[61,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M69*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M69/Strompreise!C69","v":52.462134200000001},null,{"$f":"Riskpremium!M69","v":0}]
[62,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M70*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M70/Strompreise!C70","v":42.25576736},null,{"$f":"Riskpremium!M70","v":0}]
[63,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M71*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M71/Strompreise!C71","v":41.488962919999999},null,{"$f":"Riskpremium!M71","v":0}]
[64,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M72*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M72/Strompreise!C72","v":42.169019609999999},null,{"$f":"Riskpremium!M72","v":0}]
[65,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M73*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},{"$f":"B67+F67","v":54.394200031134304},{"$f":"Strompreise!M73/Strompreise!C73","v":41.957283590000003},null,{"$f":"Riskpremium!M73","v":0}]
[66,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M74*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M74/Strompreise!C74","v":42.124173560000003},null,{"$f":"Riskpremium!M74","v":0}]
[67,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M75*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M75/Strompreise!C75","v":42.345578119999999},null,{"$f":"Riskpremium!M75","v":0}]
[68,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M76*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M76/Strompreise!C76","v":42.3733},null,{"$f":"Riskpremium!M76","v":0}]
[69,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M77*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M77/Strompreise!C77","v":53.002960059999999},null,{"$f":"Riskpremium!M77","v":0}]
[70,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M78*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M78/Strompreise!C78","v":46.877244719999993},null,{"$f":"Riskpremium!M78","v":0}]
[71,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M79*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M79/Strompreise!C79","v":55.730733499999999},null,{"$f":"Riskpremium!M79","v":0}]
[72,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M80*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M80/Strompreise!C80","v":54.206600979999997},null,{"$f":"Riskpremium!M80","v":0}]
[73,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M81*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M81/Strompreise!C81","v":54.794612000000001},null,{"$f":"Riskpremium!M81","v":0}]
[74,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M82*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M82/Strompreise!C82","v":53.6218085},null,{"$f":"Riskpremium!M82","v":0}]
[75,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M83*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M83/Strompreise!C83","v":53.929102389999997},null,{"$f":"Riskpremium!M83","v":0}]
[76,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M84*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M84/Strompreise!C84","v":55.353606499999998},null,{"$f":"Riskpremium!M84","v":0}]
[77,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M85*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M85/Strompreise!C85","v":56.543932679999998},null,{"$f":"Riskpremium!M85","v":0}]
[78,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M86*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M86/Strompreise!C86","v":55.565659279999998},null,{"$f":"Riskpremium!M86","v":0}]
[79,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M87*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M87/Strompreise!C87","v":45.865671379999995},null,{"$f":"Riskpremium!M87","v":0}]
[80,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M88*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M88/Strompreise!C88","v":41.888471600000003},null,{"$f":"Riskpremium!M88","v":0}]
[81,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M89*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M89/Strompreise!C89","v":42.22008056},null,{"$f":"Riskpremium!M89","v":0}]
[82,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M90*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M90/Strompreise!C90","v":42.393738970000001},null,{"$f":"Riskpremium!M90","v":0}]
[83,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M91*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M91/Strompreise!C91","v":42.378737469999997},null,{"$f":"Riskpremium!M91","v":0}]
[84,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M92*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M92/Strompreise!C92","v":43.693051050000001},null,{"$f":"Riskpremium!M92","v":0}]
[85,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M93*3.6/'DCF (2012)'!$O$8","v":54.394200031134304},54.394200031134304,{"$f":"Strompreise!M93/Strompreise!C93","v":53.766325999999999},null,{"$f":"Riskpremium!M93","v":0}]
[86,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M94*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M94/Strompreise!C94","v":63.93908192},null,{"$f":"Riskpremium!M94","v":0}]
[87,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M95*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M95/Strompreise!C95","v":62.815070480000003},null,{"$f":"Riskpremium!M95","v":0}]
[88,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M96*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M96/Strompreise!C96","v":66.427958169999997},null,{"$f":"Riskpremium!M96","v":0}]
[89,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M97*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M97/Strompreise!C97","v":78.406117719999997},null,{"$f":"Riskpremium!M97","v":0}]
[90,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M98*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M98/Strompreise!C98","v":83.541896710000003},null,{"$f":"Riskpremium!M98","v":0}]
[91,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M99*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M99/Strompreise!C99","v":69.459162680000006},null,{"$f":"Riskpremium!M99","v":0}]
[92,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M100*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M100/Strompreise!C100","v":73.016705540000004},null,{"$f":"Riskpremium!M100","v":0}]
[93,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M101*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M101/Strompreise!C101","v":108.80084576},null,{"$f":"Riskpremium!M101","v":0}]
[94,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M102*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M102/Strompreise!C102","v":90.904545859999999},null,{"$f":"Riskpremium!M102","v":0}]
[95,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M103*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M103/Strompreise!C103","v":65.540546300000003},null,{"$f":"Riskpremium!M103","v":0}]
[96,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M104*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M104/Strompreise!C104","v":62.27227306999999},null,{"$f":"Riskpremium!M104","v":0}]
[97,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M105*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},{"$f":"B99+F99","v":63.076098097918127},{"$f":"Strompreise!M105/Strompreise!C105","v":57.3512609},null,{"$f":"Riskpremium!M105","v":0}]
[98,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M106*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M106/Strompreise!C106","v":57.515369300000003},null,{"$f":"Riskpremium!M106","v":0}]
[99,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M107*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M107/Strompreise!C107","v":58.778406990000001},null,{"$f":"Riskpremium!M107","v":0}]
[100,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M108*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M108/Strompreise!C108","v":59.268143250000001},null,{"$f":"Riskpremium!M108","v":0}]
[101,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M109*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M109/Strompreise!C109","v":63.277987639999999},null,{"$f":"Riskpremium!M109","v":0}]
[102,{"$f":"'DCF (2012)'!$O$29+Gaspreise!M110*3.6/'DCF (2012)'!$O$8","v":63.076098097918127},63.076098097918127,{"$f":"Strompreise!M110/Strompreise!C110","v":64.795691820000002},null,{"$f":"Riskpremium!M110","v":0}]